358 Whispering Tree Ave, Las Vegas, NV, 89183 | $217/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
3661 sft

9591 Stoney Creek Dr, Spring Valley, NV, 89117

4 Bed
3 Bath
2172 sft

1529 Padova Dr, Las Vegas, NV, 89117

7 Bed
7 Bath
6182 sft

1901 Newport Bay Dr, Las Vegas, NV, 89117

4 Bed
3 Bath
2386 sft

9511 Teton Vista Ave, Las Vegas, NV, 89117

Nearby investment properties with comparable prices

5 Bed
5 Bath
4664 sft

5765 Texas Creek Ave, Las Vegas, NV, 89141

3 Bed
2 Bath
1952 sft

12436 Primrose Grove Ln, Las Vegas, NV, 89138

5 Bed
3 Bath
3355 sft

5935 N Campbell Rd, Las Vegas, NV, 89149

6 Bed
4 Bath
4189 sft

4220 W Pinecrest Cir, Las Vegas, NV, 89121

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

Rental property for sale in Las Vegas at 358 Whispering Tree Ave, Las Vegas, NV, 89183 priced at $1,029,000 converts $6,304/mo rent into $217/mo cash flow after a $5,036/mo obligation. Total monthly income equals $6,304/mo, and annual cash flow totals $2,608/yr on $333,396 invested. Return on cash invested prints 21.15% in year one, and rental yield reads 7.35% against a $1,029,000 entry. Equity gained on principal adds $6,640/yr, while 5% annual appreciation compiles into $284,294 by year five. Five-year ROI reaches 109.05% and total cumulative return in cash sums $363,564. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,304/mo property income covering a $5,036/mo payment, not borrower’s personal income.

Single Family

Built in 2002

0.29 Acres lot

$N/A/sqft

$80 monthly HOA