2206 E Desert Inn Rd, Las Vegas, NV, 89169 | $687/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 1 more

1 Bed
1 Bath
707 sft

1908 Tierra Vista Dr UNIT 210, Las Vegas, NV, 89128

1 Bed
1 Bath
807 sft

8101 W Flamingo Rd UNIT 1102, Las Vegas, NV, 89147

2 Bed
2 Bath
1047 sft

5710 E Tropicana Ave UNIT 2112, Las Vegas, NV, 89122

3 Bed
2 Bath
1109 sft

3151 Soaring Gulls Dr UNIT 2082, Las Vegas, NV, 89128

Nearby investment properties with comparable prices

3 Bed
2 Bath
- sft

2800 S Lamb Blvd SPACE 117, Las Vegas, NV, 89121

1 Bed
1 Bath
720 sft

2451 N Rainbow Blvd UNIT 1014, Las Vegas, NV, 89108

2 Bed
2 Bath
798 sft

3829 Soda Springs Dr, Las Vegas, NV, 89115

1 Bed
1 Bath
700 sft

5061 River Glen Dr UNIT 75, Las Vegas, NV, 89103

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Las Vegas at 2206 E Desert Inn Rd, Las Vegas, NV, 89169 generates $1,813/mo in rent and, after a $954/mo payment, leaves $687/mo in cash flow. Total monthly income is $1,813/mo, and annual cash flow is $8,241/yr on $64,643 invested. Return on cash invested sits at 32.66% in year one, and rental yield is 11.16% on a $195,000 entry. Equity gained on principal adds $1,258/yr, while 5% annual appreciation builds toward $53,875 over five years. Five-year ROI reaches 170.65% and total cumulative return in cash sums $110,314. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,813/mo property income rather than buyer’s personal income.

Townhouse

Built in 1972

435.60 sqft lot

$N/A/sqft

No HOA