3120 S Eastern Ave UNIT 5Las VegasNV89169
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 3120 S Eastern Ave UNIT 5, Las Vegas, NV, 89169 earns $253/mo cash flow from $1,504/mo rent with a $827/mo payment. Total monthly income totals $1,504/mo, and annual cash flow totals $3,034/yr on $55,986 capital. ROI tracks 25.33% on current figures, and rental yield reads 10.69% at a $168,888 purchase. Equity gained on principal adds $1,090/yr, and 5% annual appreciation supports $46,661 over five years. Five-year ROI reaches 133.53% and total cumulative return in cash sums $74,756. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,504/mo property income instead of your personal income.
Condo
Built in 1970
8,154 sqft lot
$N/A/sqft
$275 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nathan Larrach • Platinum Real Estate Prof
Mls Name: GLVAR
Mls Provider:
Mls ID: #2676965
Disclaimer: The data relating to real estate for sale on this web site comes in part from the INTERNET DATA EXCHANGE Program of the Greater Las Vegas Association of 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 of the Greater Las Vegas Association of REALTORS MLS. All rights reserved. [Click here for more information](/mls-disclaimers/#25)