4186 Woodcrest RdLas 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
Investment property for sale in Las Vegas at 4186 Woodcrest Rd, Las Vegas, NV, 89121 uses $220,266 cash to close to unlock $811/yr annual cash flow and $68/mo monthly cash flow. Total monthly income runs $3,936/mo, and a $3,277/mo payment keeps the spread at $68/mo. Purchase price stands at $669,500, and rental yield measures 7.05% with $3,936/mo rent. Return on cash invested shows 20.43% in year one, and 5% annual appreciation builds toward $184,971 over five years. Five-year ROI reaches 105.05% and total cumulative return in cash records $231,400. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,936/mo property income covering a $3,277/mo payment rather than investor’s personal income.
Single Family
Built in 1970
0.35 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