317 Coldwell Station RdLas VegasNV89084
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 317 Coldwell Station Rd, Las Vegas, NV, 89084 priced at $407,500 converts $2,515/mo rent into $160/mo cash flow after a $1,995/mo obligation. Total monthly income equals $2,515/mo, and annual cash flow totals $1,920/yr on $135,086 invested. Return on cash invested prints 21.33% in year one, and rental yield reads 7.41% against a $407,500 entry. Equity gained on principal adds $2,630/yr, while 5% annual appreciation compiles into $112,585 by year five. Five-year ROI reaches 109.95% and total cumulative return in cash sums $148,531. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,515/mo property income covering a $1,995/mo payment, not borrower’s personal income.
Single Family
Built in 2019
4,356 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89084, North Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,927 (100%) |
| Owner Occupied HU | 11,732 (73.7%) |
| Renter Occupied HU | 3,273 (20.6%) |
| Vacant Housing Units | 922 ( 5.8%) |
| Median Home Value | $458,435 |
| Average Home Value | $491,279 |
Housing Distribution
Address Breakdown
Residential
15,636
Single Family
14,300
Multi-Family
1,336
Businesses
169
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices