2436 Plan, Heartland Falls Phase II at Tule SpringsNorth Las VegasNV89084
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 North Las Vegas at 2436 Plan, Heartland Falls Phase II at Tule Springs, North Las Vegas, NV, 89084 generates $3,005/mo in rent and, after a $2,418/mo payment, leaves $151/mo in cash flow. Total monthly income is $3,005/mo, and annual cash flow is $1,808/yr on $163,758 invested. Return on cash invested sits at 21.01% in year one, and rental yield is 7.3% on a $493,990 entry. Equity gained on principal adds $3,188/yr, while 5% annual appreciation builds toward $136,480 over five years. Five-year ROI reaches 108.22% and total cumulative return in cash sums $177,221. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,005/mo property income rather than buyer’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89084, North Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,927 (100%) |
| Owner Occupied HU | 11,732 (73.7%) |
| Renter Occupied HU | 3,273 (20.6%) |
| Vacant Housing Units | 922 ( 5.8%) |
| Median Home Value | $458,435 |
| Average Home Value | $491,279 |
Housing Distribution
Address Breakdown
Residential
15,636
Single Family
14,300
Multi-Family
1,336
Businesses
169
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A