358 Whispering Tree AveLas VegasNV89183
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThis Las Vegas rental at 358 Whispering Tree Ave, Las Vegas, NV, 89183 sits in the solid-income band: 7.35% gross yield, $6,304/mo rent, $216/mo net after the $4,627/mo debt service, DSCR 1.36. Entry price of $1,029,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $284,294 and $9,477/yr in principal reduction bring total cumulative return to $402,937.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.4% | 5.2% |
| Monthly Cash Flow | $216 | $850 |
City averages based on Las Vegas market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,304 |
| Total Monthly Debt Service | $5,678 |
| DSCR Ratio | 1.11x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2002
0.29 Acres lot
$N/A/sqft
$80 monthly HOA
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
Single Family
Built in 2002
0.29 Acres lot
$N/A/sqft
$80 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices