3137 Port Side DrLas VegasNV89117
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 3137 Port Side Dr, Las Vegas, NV, 89117 earns $200/mo cash flow from $3,890/mo rent with a $3,095/mo payment. Total monthly income totals $3,890/mo, and annual cash flow totals $2,397/yr on $208,060 capital. ROI tracks 21.21% on current figures, and rental yield reads 7.38% at a $632,400 purchase. Equity gained on principal adds $4,081/yr, and 5% annual appreciation supports $174,720 over five years. Five-year ROI reaches 109.33% and total cumulative return in cash sums $227,468. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,890/mo property income instead of your personal income.
Single Family
Built in 1986
7,840 sqft lot
$N/A/sqft
$110 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89117, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,747 (100%) |
| Owner Occupied HU | 12,007 (48.5%) |
| Renter Occupied HU | 11,684 (47.2%) |
| Vacant Housing Units | 1,056 ( 4.3%) |
| Median Home Value | $534,124 |
| Average Home Value | $615,380 |
Housing Distribution
Address Breakdown
Residential
25,062
Single Family
15,403
Multi-Family
9,659
Businesses
1,430
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Macrina M. Crockett • Realty ONE Group, Inc
Mls Name: LVR
Mls Provider:
Mls ID: #2715870
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)