2300 E Silverado Ranch Blvd UNIT 1070Las VegasNV89183
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe headline number at 2300 E Silverado Ranch Blvd UNIT 1070, Las Vegas, NV, 89183 in Las Vegas is the 1.80 coverage ratio: rent of $1,734/mo versus a $966/mo debt payment on a $214,888 property. Rental yield 8.11%. That margin is what gives Ziffy Mortgage's DSCR loan the coverage it needs for a clean, fast approval, no W-2s, no U.S. residency. Appreciation at 5%/yr projects $59,370 by year five, with $1,979/yr in equity from paydown. Total projected cumulative return: $94,564.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 5.2% |
| Monthly Cash Flow | $(95) | $850 |
City averages based on Las Vegas market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,734 |
| Total Monthly Debt Service | $1,461 |
| DSCR Ratio | 1.19x |
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 1997
10,227 sqft lot
$N/A/sqft
$305 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 1997
10,227 sqft lot
$N/A/sqft
$305 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: John W. Bostedt • Western Realty
Mls Name: GLVAR
Mls Provider:
Mls ID: #2682439
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 2025 of the Greater Las Vegas Association of REALTORS MLS. All rights reserved. [Click here for more information](/mls-disclaimers/#25)