3000 Plan, Tropical Falls, North Las Vegas, NV, 89081 | $1,040/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2836 sft

4095 Russian Rider Dr, Las Vegas, NV, 89122

Investment Property+ 3 more

4 Bed
2 Bath
2983 sft

1674 Seneca Ln, Las Vegas, NV, 89169

4 Bed
3 Bath
2451 sft

153 Via Di Mello, Henderson, NV, 89011

5 Bed
3 Bath
2118 sft

4517 Swimming Minnow Ave, Las Vegas, NV, 89141

Nearby investment properties with comparable prices

3 Bed
3 Bath
1724 sft

7021 Wales Coast St, North Las Vegas, NV, 89084

3 Bed
3 Bath
1625 sft

345 Brighton Bluffs Pl, Henderson, NV, 89011

4 Bed
4 Bath
1895 sft

5882 Kips Bay St, Las Vegas, NV, 89148

4 Bed
3 Bath
2175 sft

5945 Violet Crown St, North Las Vegas, NV, 89081

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 3000 Plan, Tropical Falls, North Las Vegas, NV, 89081 earns $1,040/mo cash flow from $4,096/mo rent with a $2,589/mo payment. Total monthly income totals $4,096/mo, and annual cash flow totals $12,477/yr on $174,038 capital. ROI tracks 27.23% on current figures, and rental yield reads 9.29% at a $528,990 purchase. Equity gained on principal adds $3,413/yr, and 5% annual appreciation supports $146,150 over five years. Five-year ROI reaches 141.51% and total cumulative return in cash sums $246,289. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,096/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA