4622 Rockpine DrNorth Las VegasNV89081
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 North Las Vegas at 4622 Rockpine Dr, North Las Vegas, NV, 89081 generates $2,668/mo in rent and, after a $2,139/mo payment, leaves $143/mo in cash flow. Total monthly income is $2,668/mo, and annual cash flow is $1,716/yr on $144,866 invested. Return on cash invested sits at 21.09% in year one, and rental yield is 7.33% on a $437,000 entry. Equity gained on principal adds $2,820/yr, while 5% annual appreciation builds toward $120,735 over five years. Five-year ROI reaches 108.64% and total cumulative return in cash sums $157,384. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,668/mo property income rather than buyer’s personal income.
Single Family
Built in 1998
8,276 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Vladislava Scott • Coldwell Banker Premier
Mls Name: LVR
Mls Provider:
Mls ID: #2711054
Disclaimer: The data relating to real estate for sale on this web site comes in part from the INTERNET DATA EXCHANGE Program of the Las Vegas 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 Las Vegas REALTORS MLS. All rights reserved. [Click here for more information](/mls-disclaimers/#25)