210 E Flamingo Rd UNIT 124Las VegasNV89169
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeWhen a property's DSCR clears 1.5x, lenders and investors both pay attention. 210 E Flamingo Rd UNIT 124, Las Vegas, NV, 89169 in Las Vegas achieves a 1.57 ratio at $336,500: $2,381/mo rent versus $1,513/mo debt service. Rental yield 8.49%. Ziffy Mortgage's no-W2 DSCR loan is purpose-built for assets like this. The 8.49% yield compounds alongside 5% annual appreciation projecting $92,969 in value. Total projected cumulative return: $124,994.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 5.2% |
| Monthly Cash Flow | $(65) | $850 |
City averages based on Las Vegas market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,381 |
| Total Monthly Debt Service | $2,312 |
| DSCR Ratio | 1.03x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1992
0.37 Acres lot
$N/A/sqft
$502 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Condo
Built in 1992
0.37 Acres lot
$N/A/sqft
$502 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices