3821 Van Ness Ave, North Las Vegas, NV, 89081 | $53/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1222 sft

3761 Alliance St, Las Vegas, NV, 89129

2 Bed
2 Bath
1050 sft

7386 Coffeyville Ave, Las Vegas, NV, 89147

3 Bed
2 Bath
1200 sft

3425 E Russell Rd UNIT 266, Las Vegas, NV, 89120

3 Bed
2 Bath
1106 sft

4653 Curdsen Way, Las Vegas, NV, 89110

Nearby investment properties with comparable prices

3 Bed
2 Bath
1309 sft

1655 Morse Arberry Ave, Las Vegas, NV, 89106

3 Bed
3 Bath
1598 sft

9334 Peace Pipe Ct, Las Vegas, NV, 89117

- Bed
1 Bath
615 sft

4381 W Flamingo Rd #5106, Las Vegas, NV, 89103

2 Bed
2 Bath
1469 sft

3940 Edgemoor Way, Las Vegas, NV, 89121

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in North Las Vegas at 3821 Van Ness Ave, North Las Vegas, NV, 89081 generates $2,363/mo in rent and, after a $1,957/mo payment, leaves $53/mo in cash flow. Total monthly income is $2,363/mo, and annual cash flow is $634/yr on $132,526 invested. Return on cash invested sits at 20.39% in year one, and rental yield is 7.09% on a $399,777 entry. Equity gained on principal adds $2,580/yr, while 5% annual appreciation builds toward $110,451 over five years. Five-year ROI reaches 104.87% and total cumulative return in cash sums $138,978. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,363/mo property income rather than buyer’s personal income.

Single Family

Built in 2007

5,662 sqft lot

$N/A/sqft

No HOA