3177 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 3177 Bel Air Dr, Las Vegas, NV, 89109 earns $474/mo cash flow from $3,690/mo rent with a $2,724/mo payment. Total monthly income totals $3,690/mo, and annual cash flow totals $5,692/yr on $183,121 capital. ROI tracks 23.17% on current figures, and rental yield reads 7.96% at a $556,600 purchase. Equity gained on principal adds $3,592/yr, and 5% annual appreciation supports $153,778 over five years. Five-year ROI reaches 119.75% and total cumulative return in cash sums $219,294. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,690/mo property income instead of your personal income.
Single Family
Built in 1974
3,484 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