2600 W Harmon Ave #28034, Las Vegas, NV, 89158 | 3.93% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1828 sft

4016 Carla Ann Rd, North Las Vegas, NV, 89081

4 Bed
3 Bath
1439 sft

3245 Sutters Fort St, North Las Vegas, NV, 89032

3 Bed
3 Bath
1678 sft

1226 Indigo Bluff Ave, North Las Vegas, NV, 89084

3 Bed
3 Bath
1674 sft

3971 Coyote Ridge Ct, Las Vegas, NV, 89129

Nearby investment properties with comparable prices

5 Bed
5 Bath
3335 sft

2619 Morning Moon St, Henderson, NV, 89044

4 Bed
4 Bath
2405 sft

1486 Marsh Bird St, Las Vegas, NV, 89138

3 Bed
2 Bath
2310 sft

1508 Luca Mountain Ln, Henderson, NV, 89011

3 Bed
3 Bath
2076 sft

9 Creeping Bend Ct, Henderson, NV, 89052

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

Explore more listings using simple english

Investment Highlights

Total monthly income runs $2,882/mo, and a $4,307/mo payment. Purchase price stands at $879,900, and rental yield measures 3.93% with $2,882/mo rent. Return on cash invested shows 10.93% in year one, and 5% annual appreciation builds toward $243,100 over five years. Five-year ROI reaches 54.12% and total cumulative return in cash records $156,661. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,882/mo property income covering a $4,307/mo payment rather than investor’s personal income.

Condo

Built in 2007

N/A lot

$N/A/sqft

No HOA