3217 Aspinwall Ct, North Las Vegas, NV, 89081 | $125/mo Cash Flow

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1359 sft

729 Gullwing Ln, North Las Vegas, NV, 89081

3 Bed
2 Bath
1114 sft

3825 Iverson Ln, North Las Vegas, NV, 89032

3 Bed
3 Bath
1203 sft

5849 Emerald Canyon Dr, Las Vegas, NV, 89142

3 Bed
2 Bath
1238 sft

7083 Gunslinger St, Las Vegas, NV, 89119

Nearby investment properties with comparable prices

3 Bed
2 Bath
1523 sft

2610 Autumn Blaze Ave, Henderson, NV, 89074

- Bed
1 Bath
520 sft

125 E Harmon Ave #2909, Las Vegas, NV, 89109

3 Bed
2 Bath
1198 sft

7890 Aurora Sky St UNIT 2, North Las Vegas, NV, 89084

4 Bed
3 Bath
1287 sft

1314 Jessica Ave, Las Vegas, NV, 89104

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in North Las Vegas at 3217 Aspinwall Ct, North Las Vegas, NV, 89081 offers a 7.28% rental yield on a $440,000 purchase with $2,668/mo rent. Total monthly income registers $2,668/mo, and a $2,154/mo payment leaves $125/mo available for distribution. Annual cash flow reaches $1,504/yr on $145,860 to close, and return on cash invested stands at 20.94% in year one. Equity gained on principal adds $2,839/yr while 5% annual appreciation supports $121,564 over five years. Portfolio math shows five-year ROI at 107.85% and total cumulative return in cash at $157,306. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,668/mo property income against a $2,154/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2005

4,791 sqft lot

$N/A/sqft

No HOA