2109 Willowbury Dr UNIT CLas VegasNV89108
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
Investment Highlights
Rental property for sale in Las Vegas at 2109 Willowbury Dr UNIT C, Las Vegas, NV, 89108 priced at $232,500 converts $1,558/mo rent into $15/mo cash flow after a $1,138/mo obligation. Total monthly income equals $1,558/mo, and annual cash flow totals $175/yr on $77,074 invested. Return on cash invested prints 20.14% in year one, and rental yield reads 8.04% against a $232,500 entry. Equity gained on principal adds $1,500/yr, while 5% annual appreciation compiles into $64,235 by year five. Five-year ROI reaches 104.67% and total cumulative return in cash sums $80,676. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,558/mo property income covering a $1,138/mo payment, not borrower’s personal income.
Townhouse
Built in 1990
4,826 sqft lot
$N/A/sqft
$200 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89108, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,297 (100%) |
| Owner Occupied HU | 13,058 (44.6%) |
| Renter Occupied HU | 14,877 (50.8%) |
| Vacant Housing Units | 1,362 ( 4.6%) |
| Median Home Value | $371,956 |
| Average Home Value | $428,875 |
Housing Distribution
Address Breakdown
Residential
26,646
Single Family
18,060
Multi-Family
8,586
Businesses
665
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stacy L. Brazill • Brazill Team Real Estate
Mls Name: GLVAR
Mls Provider:
Mls ID: #2620496
Disclaimer: The data relating to real estate for sale on this web site comes in part from the INTERNET DATA EXCHANGE Program of the Greater Las Vegas Association of REALTORS MLS. Real estate listings held by brokerage firms other than this site owner are marked with the IDX logo. Information is deemed reliable but not guaranteed. Copyright 2024 of the Greater Las Vegas Association of REALTORS MLS. All rights reserved. [Click here for more information](/info/mls-disclaimers/#mls_25)