2781 Dunstan WayLas 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
Rental property for sale in Las Vegas at 2781 Dunstan Way, Las Vegas, NV, 89123 priced at $348,100 converts $2,219/mo rent into $148/mo cash flow after a $1,704/mo obligation. Total monthly income equals $2,219/mo, and annual cash flow totals $1,770/yr on $115,395 invested. Return on cash invested prints 21.44% in year one, and rental yield reads 7.65% against a $348,100 entry. Equity gained on principal adds $2,246/yr, while 5% annual appreciation compiles into $96,174 by year five. Five-year ROI reaches 110.76% and total cumulative return in cash sums $127,817. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,219/mo property income covering a $1,704/mo payment, not borrower’s personal income.
Townhouse
Built in 2003
3,049 sqft lot
$N/A/sqft
$60 monthly 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