4204 Seclusion Bay Ave,North Las Vegas,NV,89081

Investment Highlights

Investment property for sale in North Las Vegas at 4204 Seclusion Bay Ave, North Las Vegas, NV, 89081 listed at $455,000 pairs $2,995/mo rent with a $2,227/mo payment to leave $366/mo cash flow. Total monthly income runs $2,995/mo, and annual cash flow reaches $4,393/yr on $150,833 cash to close. Return on cash invested measures 22.82% in year one, and rental yield registers 7.9% at a $455,000 basis. Equity gained on principal adds $2,936/yr, and annual property appreciation at 5% supports $125,708 by year five. Five-year ROI tracks 117.95% and total cumulative return in cash totals $177,904. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,995/mo property income relative to a $2,227/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).