250 Shadybrook Ln UNIT DLas VegasNV89107
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 250 Shadybrook Ln UNIT D, Las Vegas, NV, 89107 priced at $235,500 converts $1,645/mo rent into $34/mo cash flow after a $1,153/mo obligation. Total monthly income equals $1,645/mo, and annual cash flow totals $408/yr on $78,068 invested. Return on cash invested prints 20.43% in year one, and rental yield reads 8.38% against a $235,500 entry. Equity gained on principal adds $1,520/yr, while 5% annual appreciation compiles into $65,064 by year five. Five-year ROI reaches 106.5% and total cumulative return in cash sums $83,141. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,645/mo property income covering a $1,153/mo payment, not borrower’s personal income.
Condo
Built in 1978
3,341 sqft lot
$N/A/sqft
$250 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89107, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,025 (100%) |
| Owner Occupied HU | 7,215 (51.4%) |
| Renter Occupied HU | 6,216 (44.3%) |
| Vacant Housing Units | 594 ( 4.2%) |
| Median Home Value | $336,514 |
| Average Home Value | $388,591 |
Housing Distribution
Address Breakdown
Residential
13,275
Single Family
10,165
Multi-Family
3,110
Businesses
556
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michael Desilva • Motion Properties
Mls Name: LVR
Mls Provider:
Mls ID: #2710882
Disclaimer: The data relating to real estate for sale on this web site comes in part from the INTERNET DATA EXCHANGE Program of the Las Vegas 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 Las Vegas REALTORS MLS. All rights reserved. [Click here for more information](/mls-disclaimers/#25)