3034 Bel Air DrLas VegasNV89109
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 3034 Bel Air Dr, Las Vegas, NV, 89109 offers a 7.9% rental yield on a $694,000 purchase with $4,568/mo rent. Total monthly income registers $4,568/mo, and a $3,397/mo payment leaves $558/mo available for distribution. Annual cash flow reaches $6,696/yr on $228,326 to close, and return on cash invested stands at 22.99% in year one. Equity gained on principal adds $4,478/yr while 5% annual appreciation supports $191,739 over five years. Portfolio math shows five-year ROI at 118.8% and total cumulative return in cash at $271,240. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,568/mo property income against a $3,397/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1975
5,662 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89109, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,742 (100%) |
| Owner Occupied HU | 1,861 (17.3%) |
| Renter Occupied HU | 2,580 (24.0%) |
| Vacant Housing Units | 6,301 (58.7%) |
| Median Home Value | $586,718 |
| Average Home Value | $718,602 |
Housing Distribution
Address Breakdown
Residential
4,898
Single Family
963
Multi-Family
3,935
Businesses
1,827
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices