305 Napa Hills DrLas VegasNV89144
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 305 Napa Hills Dr, Las Vegas, NV, 89144 priced at $551,500 converts $2,729/mo rent into after a $2,699/mo obligation. Total monthly income equals $2,729/mo. Return on cash invested prints 16.61% in year one, and rental yield reads 5.94% against a $551,500 entry. Equity gained on principal adds $3,559/yr, while 5% annual appreciation compiles into $152,369 by year five. Five-year ROI reaches 84.71% and total cumulative return in cash sums $153,709. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,729/mo property income covering a $2,699/mo payment, not borrower’s personal income.
Single Family
Built in 2001
4,356 sqft lot
$N/A/sqft
$65 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89144, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,162 (100%) |
| Owner Occupied HU | 5,221 (64.0%) |
| Renter Occupied HU | 2,382 (29.2%) |
| Vacant Housing Units | 559 ( 6.8%) |
| Median Home Value | $591,201 |
| Average Home Value | $705,273 |
Housing Distribution
Address Breakdown
Residential
8,236
Single Family
6,264
Multi-Family
1,972
Businesses
179
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Molly Rhyan Schwartz • Redfin
Mls Name: LVR
Mls Provider:
Mls ID: #2686764
Disclaimer: The data relating to real estate for sale on this web site comes in part from the INTERNET DATA EXCHANGE Program of the Las Vegas REALTORS MLS. Real estate listings held by brokerage firms other than this site owner are marked with the IDX logo. Information is deemed reliable but not guaranteed. Copyright 2025 Las Vegas REALTORS MLS. All rights reserved. [Click here for more information](/mls-disclaimers/#25)