3995 Heldron StLas VegasNV89121
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 3995 Heldron St, Las Vegas, NV, 89121 offers $5,482/mo rent that, after a $3,262/mo payment, leaves $1,572/mo cash flow. Total monthly income is $5,482/mo, and annual cash flow is $18,862/yr on $219,274 cash. Return on cash invested measures 28.66% in year one, and rental yield stands at 9.87% at a $666,486 entry. Equity gained on principal adds $4,301/yr while 5% annual appreciation compounds into $184,138 by year five. Five-year ROI records 149.32% and total cumulative return in cash reaches $327,414. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,482/mo property income versus a $3,262/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2007
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89121, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,288 (100%) |
| Owner Occupied HU | 13,513 (46.1%) |
| Renter Occupied HU | 13,299 (45.4%) |
| Vacant Housing Units | 2,476 ( 8.5%) |
| Median Home Value | $355,882 |
| Average Home Value | $422,163 |
Housing Distribution
Address Breakdown
Residential
25,720
Single Family
18,538
Multi-Family
7,182
Businesses
1,349
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices