3521 Discovery Downs CtNorth Las VegasNV89081
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 North Las Vegas at 3521 Discovery Downs Ct, North Las Vegas, NV, 89081 priced at $363,500 pairs $2,262/mo rent with $52/mo cash flow after a $1,779/mo payment. Total monthly income equals $2,262/mo, and annual cash flow comes to $623/yr on $120,500 invested. Return on cash invested is 20.43% in year one, and rental yield stands at 7.47% on a $363,500 basis. Equity gained on principal adds $2,346/yr, and 5% annual appreciation accumulates to $100,428 by year five. Five-year ROI measures 105.46% and total cumulative return in cash reaches $127,084. For financing, Ziffy Mortgage’s DSCR program evaluates $2,262/mo property income against a $1,779/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2008
3,920 sqft lot
$N/A/sqft
$110 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Helena Chen • Real Broker LLC
Mls Name: LVR
Mls Provider:
Mls ID: #2683102
Disclaimer: The data relating to real estate for sale on this web site comes in part from the INTERNET DATA EXCHANGE Program of the Las Vegas REALTORS MLS. Real estate listings held by brokerage firms other than this site owner are marked with the IDX logo. Information is deemed reliable but not guaranteed. Copyright 2025 Las Vegas REALTORS MLS. All rights reserved. [Click here for more information](/mls-disclaimers/#25)