3935 Riley Rose AveLas VegasNV89139
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 3935 Riley Rose Ave, Las Vegas, NV, 89139 uses $170,001 cash to close to unlock $5,011/yr annual cash flow and $418/mo monthly cash flow. Total monthly income runs $3,403/mo, and a $2,529/mo payment keeps the spread at $418/mo. Purchase price stands at $516,720, and rental yield measures 7.9% with $3,403/mo rent. Return on cash invested shows 23.01% in year one, and 5% annual appreciation builds toward $142,760 over five years. Five-year ROI reaches 118.88% and total cumulative return in cash records $202,105. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,403/mo property income covering a $2,529/mo payment rather than investor’s personal income.
Single Family
Built in 2026
3,484 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89139, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,973 (100%) |
| Owner Occupied HU | 10,646 (62.7%) |
| Renter Occupied HU | 5,801 (34.2%) |
| Vacant Housing Units | 526 ( 3.1%) |
| Median Home Value | $508,540 |
| Average Home Value | $555,684 |
Housing Distribution
Address Breakdown
Residential
16,378
Single Family
14,254
Multi-Family
2,124
Businesses
700
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices