2605 Living Rock StLas VegasNV89106
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
Investment property for sale in Las Vegas at 2605 Living Rock St, Las Vegas, NV, 89106 earns $99/mo cash flow from $2,114/mo rent with a $1,618/mo payment. Total monthly income totals $2,114/mo, and annual cash flow totals $1,188/yr on $109,594 capital. ROI tracks 20.99% on current figures, and rental yield reads 7.67% at a $330,600 purchase. Equity gained on principal adds $2,133/yr, and 5% annual appreciation supports $91,339 over five years. Five-year ROI reaches 108.53% and total cumulative return in cash sums $118,939. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,114/mo property income instead of your personal income.
Single Family
Built in 2004
3,049 sqft lot
$N/A/sqft
$105 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89106, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,387 (100%) |
| Owner Occupied HU | 3,625 (31.8%) |
| Renter Occupied HU | 7,178 (63.0%) |
| Vacant Housing Units | 584 ( 5.1%) |
| Median Home Value | $327,194 |
| Average Home Value | $369,597 |
Housing Distribution
Address Breakdown
Residential
9,194
Single Family
6,431
Multi-Family
2,763
Businesses
832
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices