3333 Dancing Waters StLas VegasNV89129
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 3333 Dancing Waters St, Las Vegas, NV, 89129 priced at $613,150 pairs $3,430/mo rent with after a $3,001/mo payment. Total monthly income equals $3,430/mo. Return on cash invested is 19.39% in year one, and rental yield stands at 6.71% on a $613,150 basis. Equity gained on principal adds $3,957/yr, and 5% annual appreciation accumulates to $169,402 by year five. Five-year ROI measures 99.49% and total cumulative return in cash reaches $200,700. For financing, Ziffy Mortgage’s DSCR program evaluates $3,430/mo property income against a $3,001/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89129, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,474 (100%) |
| Owner Occupied HU | 13,904 (64.7%) |
| Renter Occupied HU | 6,850 (31.9%) |
| Vacant Housing Units | 720 ( 3.4%) |
| Median Home Value | $472,146 |
| Average Home Value | $538,871 |
Housing Distribution
Address Breakdown
Residential
21,206
Single Family
17,597
Multi-Family
3,609
Businesses
445
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
