3635 Rosewood DrLas VegasNV89121
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
Investment property for sale in Las Vegas at 3635 Rosewood Dr, Las Vegas, NV, 89121 uses $140,854 cash to close to unlock $1,124/yr annual cash flow and $94/mo monthly cash flow. Total monthly income runs $2,549/mo, and a $2,080/mo payment keeps the spread at $94/mo. Purchase price stands at $424,900, and rental yield measures 7.2% with $2,549/mo rent. Return on cash invested shows 20.71% in year one, and 5% annual appreciation builds toward $117,392 over five years. Five-year ROI reaches 106.58% and total cumulative return in cash records $150,129. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,549/mo property income covering a $2,080/mo payment rather than investor’s personal income.
Single Family
Built in 1973
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89121, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,288 (100%) |
| Owner Occupied HU | 13,513 (46.1%) |
| Renter Occupied HU | 13,299 (45.4%) |
| Vacant Housing Units | 2,476 ( 8.5%) |
| Median Home Value | $355,882 |
| Average Home Value | $422,163 |
Housing Distribution
Address Breakdown
Residential
25,720
Single Family
18,538
Multi-Family
7,182
Businesses
1,349
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices