2580 Trudy AvePahrumpNV89060
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe cash-flow margin at 2580 Trudy Ave, Pahrump, NV, 89060 in Pahrump is narrow, $92/mo net on $2,316/mo rent after the $1,731/mo debt service, but the property operates at break-even-plus, not a loss. At $384,900 with a 7.22% yield, the long-run equity case via 5% appreciation ($106,341 over five years) and $3,545/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.34 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $151,171.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.2% | 4.2% |
| Monthly Cash Flow | $92 | $850 |
City averages based on Pahrump market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,316 |
| Total Monthly Debt Service | $2,071 |
| DSCR Ratio | 1.12x |
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.
Single Family
Built in 2007
1.10 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89060, Pahrump, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,740 (100%) |
| Owner Occupied HU | 4,101 (71.4%) |
| Renter Occupied HU | 912 (15.9%) |
| Vacant Housing Units | 727 (12.7%) |
| Median Home Value | $271,998 |
| Average Home Value | $303,717 |
Housing Distribution
Address Breakdown
Residential
4,516
Single Family
4,499
Multi-Family
17
Businesses
173
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
Single Family
Built in 2007
1.10 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89060, Pahrump, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,740 (100%) |
| Owner Occupied HU | 4,101 (71.4%) |
| Renter Occupied HU | 912 (15.9%) |
| Vacant Housing Units | 727 (12.7%) |
| Median Home Value | $271,998 |
| Average Home Value | $303,717 |
Housing Distribution
Address Breakdown
Residential
4,516
Single Family
4,499
Multi-Family
17
Businesses
173
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jack Greenberg • Huntington & Ellis, A Real Est
Mls Name: LVR
Mls Provider:
Mls ID: #2733767
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)