3204 Regal Swan Pl UNIT 2North Las 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
Investment property for sale in North Las Vegas at 3204 Regal Swan Pl UNIT 2, North Las Vegas, NV, 89084 uses $102,765 cash to close to unlock $4,442/yr annual cash flow and $370/mo monthly cash flow. Total monthly income runs $2,161/mo, and a $1,517/mo payment keeps the spread at $370/mo. Purchase price stands at $310,000, and rental yield measures 8.37% with $2,161/mo rent. Return on cash invested shows 24.23% in year one, and 5% annual appreciation builds toward $85,647 over five years. Five-year ROI reaches 125.52% and total cumulative return in cash records $128,995. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,161/mo property income covering a $1,517/mo payment rather than investor’s personal income.
Townhouse
Built in 2005
871.20 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
Listed by: John P. Nelson • Simply Vegas
Mls Name: LVR
Mls ID: #2736396