3668 Villa Knolls East DrLas VegasNV89120
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 3668 Villa Knolls East Dr, Las Vegas, NV, 89120 uses $86,190 cash to close to unlock $3,484/yr annual cash flow and $290/mo monthly cash flow. Total monthly income runs $1,793/mo, and a $1,273/mo payment keeps the spread at $290/mo. Purchase price stands at $260,000, and rental yield measures 8.28% with $1,793/mo rent. Return on cash invested shows 23.95% in year one, and 5% annual appreciation builds toward $71,833 over five years. Five-year ROI reaches 124.03% and total cumulative return in cash records $106,901. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,793/mo property income covering a $1,273/mo payment rather than investor’s personal income.
Townhouse
Built in 1977
871.20 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89120, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,366 (100%) |
| Owner Occupied HU | 5,812 (56.1%) |
| Renter Occupied HU | 4,052 (39.1%) |
| Vacant Housing Units | 502 ( 4.8%) |
| Median Home Value | $442,122 |
| Average Home Value | $518,913 |
Housing Distribution
Address Breakdown
Residential
9,723
Single Family
6,496
Multi-Family
3,227
Businesses
2,035
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices