2532 Vandra StLas VegasNV89138
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 2532 Vandra St, Las Vegas, NV, 89138 generates $3,584/mo in rent and, after a $2,783/mo payment, leaves $114/mo in cash flow. Total monthly income is $3,584/mo, and annual cash flow is $1,365/yr on $187,053 invested. Return on cash invested sits at 20.79% in year one, and rental yield is 7.56% on a $568,549 entry. Equity gained on principal adds $3,669/yr, while 5% annual appreciation builds toward $157,080 over five years. Five-year ROI reaches 107.42% and total cumulative return in cash sums $200,929. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,584/mo property income rather than buyer’s personal income.
Townhouse
Built in 2024
1,742 sqft lot
$N/A/sqft
$185 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89138, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,929 (100%) |
| Owner Occupied HU | 9,649 (80.9%) |
| Renter Occupied HU | 1,565 (13.1%) |
| Vacant Housing Units | 715 ( 6.0%) |
| Median Home Value | $718,158 |
| Average Home Value | $819,813 |
Housing Distribution
Address Breakdown
Residential
11,352
Single Family
10,711
Multi-Family
641
Businesses
13
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joanna Piette Raznick • New Home Resource
Mls Name: GLVAR
Mls Provider:
Mls ID: #2648099
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](/info/mls-disclaimers/#mls_25)