3673 Ian Thomas St UNIT 102Las VegasNV89129
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 3673 Ian Thomas St UNIT 102, Las Vegas, NV, 89129 uses $81,218 cash to close to unlock $4,759/yr annual cash flow and $397/mo monthly cash flow. Total monthly income runs $1,812/mo, and a $1,199/mo payment keeps the spread at $397/mo. Purchase price stands at $245,000, and rental yield measures 8.88% with $1,812/mo rent. Return on cash invested shows 25.77% in year one, and 5% annual appreciation builds toward $67,689 over five years. Five-year ROI reaches 133.73% and total cumulative return in cash records $108,612. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,812/mo property income covering a $1,199/mo payment rather than investor’s personal income.
Condo
Built in 1996
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89129, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,474 (100%) |
| Owner Occupied HU | 13,904 (64.7%) |
| Renter Occupied HU | 6,850 (31.9%) |
| Vacant Housing Units | 720 ( 3.4%) |
| Median Home Value | $472,146 |
| Average Home Value | $538,871 |
Housing Distribution
Address Breakdown
Residential
21,206
Single Family
17,597
Multi-Family
3,609
Businesses
445
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices