3813 Jasmine Heights Ave,North Las Vegas,NV,89081

Investment Highlights

Investment property for sale in North Las Vegas at 3813 Jasmine Heights Ave, North Las Vegas, NV, 89081 listed at $384,800 pairs $2,528/mo rent with a $1,883/mo payment to leave $305/mo cash flow. Total monthly income runs $2,528/mo, and annual cash flow reaches $3,661/yr on $127,561 cash to close. Return on cash invested measures 22.78% in year one, and rental yield registers 7.88% at a $384,800 basis. Equity gained on principal adds $2,483/yr, and annual property appreciation at 5% supports $106,313 by year five. Five-year ROI tracks 117.72% and total cumulative return in cash totals $150,164. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,528/mo property income relative to a $1,883/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).