2660 Plan, Tropical Falls, North Las Vegas, NV, 89081 | $876/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Plan 2469 Modeled Plan, Landings at Caspian Bay

4 Bed
3 Bath
2469 sft

Plan 2469 Modeled Plan, Landings at Caspian Bay, Henderson, NV, 89002

4 Bed
2 Bath
2390 sft

2909 Bryant Ave, Las Vegas, NV, 89102

4 Bed
2 Bath
1661 sft

2135 Sombrero Dr, Las Vegas, NV, 89169

4 Bed
3 Bath
2197 sft

2935 Hardin Dr, Henderson, NV, 89074

Nearby investment properties with comparable prices

3 Bed
2 Bath
1526 sft

3308 Morning Wind Ln, Las Vegas, NV, 89129

3 Bed
3 Bath
1814 sft

375 Powell Crest Dr, Henderson, NV, 89015

4 Bed
3 Bath
2128 sft

1404 Gilbert Creek Ave, North Las Vegas, NV, 89031

3 Bed
3 Bath
1485 sft

1995 Sundown Canyon Dr, Henderson, NV, 89014

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

Investment property for sale in North Las Vegas at 2660 Plan, Tropical Falls, North Las Vegas, NV, 89081 earns $876/mo cash flow from $3,800/mo rent with a $2,477/mo payment. Total monthly income totals $3,800/mo, and annual cash flow totals $10,512/yr on $166,471 capital. ROI tracks 26.38% on current figures, and rental yield reads 9.01% at a $505,990 purchase. Equity gained on principal adds $3,265/yr, and 5% annual appreciation supports $139,796 over five years. Five-year ROI reaches 136.97% and total cumulative return in cash sums $228,016. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,800/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA