27 E Agate Ave UNIT 201Las VegasNV89123
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 27 E Agate Ave UNIT 201, Las Vegas, NV, 89123 uses $85,527 cash to close to unlock $1,909/yr annual cash flow and $159/mo monthly cash flow. Total monthly income runs $1,650/mo, and a $1,263/mo payment keeps the spread at $159/mo. Purchase price stands at $258,000, and rental yield measures 7.67% with $1,650/mo rent. Return on cash invested shows 22.14% in year one, and 5% annual appreciation builds toward $71,281 over five years. Five-year ROI reaches 114.32% and total cumulative return in cash records $97,778. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,650/mo property income covering a $1,263/mo payment rather than investor’s personal income.
Condo
Built in 2006
0.37 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89123, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,907 (100%) |
| Owner Occupied HU | 13,877 (51.6%) |
| Renter Occupied HU | 11,003 (40.9%) |
| Vacant Housing Units | 2,027 ( 7.5%) |
| Median Home Value | $461,252 |
| Average Home Value | $499,011 |
Housing Distribution
Address Breakdown
Residential
23,540
Single Family
16,483
Multi-Family
7,057
Businesses
1,163
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices