4197 Hazelcrest DrLas 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 4197 Hazelcrest Dr, Las Vegas, NV, 89121 uses $155,805 cash to close to unlock $10,318/yr annual cash flow and $860/mo monthly cash flow. Total monthly income runs $3,575/mo, and a $2,300/mo payment keeps the spread at $860/mo. Purchase price stands at $469,999, and rental yield measures 9.13% with $3,575/mo rent. Return on cash invested shows 26.53% in year one, and 5% annual appreciation builds toward $129,852 over five years. Five-year ROI reaches 137.81% and total cumulative return in cash records $214,713. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,575/mo property income covering a $2,300/mo payment rather than investor’s personal income.
Single Family
Built in 1973
7,405 sqft 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
Listed by: Kenlly Hidalgo-Harker • Milestone Realty
Mls Name: GLVAR
Mls Provider:
Mls ID: #2648497
Disclaimer: The data relating to real estate for sale on this web site comes in part from the INTERNET DATA EXCHANGE Program of the Greater Las Vegas Association of REALTORS MLS. Real estate listings held by brokerage firms other than this site owner are marked with the IDX logo. Information is deemed reliable but not guaranteed. Copyright 2025 of the Greater Las Vegas Association of REALTORS MLS. All rights reserved. [Click here for more information](/info/mls-disclaimers/#mls_25)