450 Elm Dr UNIT 205, Las Vegas, NV, 89169 | $525/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
685 sft

2060 Rancho Lake Dr UNIT 103, Las Vegas, NV, 89108

3 Bed
2 Bath
960 sft

2050 S Magic Way SPACE 203, Henderson, NV, 89002

2 Bed
2 Bath
876 sft

5220 Mission Carmel Ln APT 107, Las Vegas, NV, 89107

9 Bed
2 Bath
2160 sft

717 Madison Ave, Las Vegas, NV, 89106

Nearby investment properties with comparable prices

1 Bed
1 Bath
573 sft

1515 E Reno Ave UNIT D202, Las Vegas, NV, 89119

1 Bed
1 Bath
671 sft

1405 Vegas Valley Dr APT 380, Las Vegas, NV, 89169

1 Bed
1 Bath
671 sft

3168 S Eastern Ave UNIT 48, Las Vegas, NV, 89169

1 Bed
1 Bath
678 sft

2981 Juniper Hills Blvd UNIT 101, Sunrise Manor, NV, 89142

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Las Vegas at 450 Elm Dr UNIT 205, Las Vegas, NV, 89169 earns $525/mo cash flow from $1,391/mo rent with a $734/mo payment. Total monthly income totals $1,391/mo, and annual cash flow totals $6,295/yr on $49,692 capital. ROI tracks 32.58% on current figures, and rental yield reads 11.14% at a $149,900 purchase. Equity gained on principal adds $967/yr, and 5% annual appreciation supports $41,415 over five years. Five-year ROI reaches 170.27% and total cumulative return in cash sums $84,611. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,391/mo property income instead of your personal income.

Condo

Built in 1986

3,280 sqft lot

$N/A/sqft

No HOA