3698 Regatta Landing DrLas VegasNV89141
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
Rental property for sale in Las Vegas at 3698 Regatta Landing Dr, Las Vegas, NV, 89141 priced at $830,000 pairs $5,272/mo rent with $477/mo cash flow after a $4,062/mo payment. Total monthly income equals $5,272/mo, and annual cash flow comes to $5,722/yr on $273,070 invested. Return on cash invested is 22.16% in year one, and rental yield stands at 7.62% on a $830,000 basis. Equity gained on principal adds $5,356/yr, and 5% annual appreciation accumulates to $229,314 by year five. Five-year ROI measures 114.31% and total cumulative return in cash reaches $312,138. For financing, Ziffy Mortgage’s DSCR program evaluates $5,272/mo property income against a $4,062/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2018
4,791 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89141, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,600 (100%) |
| Owner Occupied HU | 12,595 (67.7%) |
| Renter Occupied HU | 4,715 (25.3%) |
| Vacant Housing Units | 1,290 ( 6.9%) |
| Median Home Value | $559,133 |
| Average Home Value | $641,827 |
Housing Distribution
Address Breakdown
Residential
17,529
Single Family
15,446
Multi-Family
2,083
Businesses
162
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices