4705 Rockvale DrLas VegasNV89103
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 Las Vegas at 4705 Rockvale Dr, Las Vegas, NV, 89103 priced at $532,050 converts $2,546/mo rent into after a $2,604/mo obligation. Total monthly income equals $2,546/mo. Return on cash invested prints 16.44% in year one, and rental yield reads 5.74% against a $532,050 entry. Equity gained on principal adds $3,433/yr, while 5% annual appreciation compiles into $146,996 by year five. Five-year ROI reaches 83.69% and total cumulative return in cash sums $146,498. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,546/mo property income covering a $2,604/mo payment, not borrower’s personal income.
Single Family
Built in 1983
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89103, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,117 (100%) |
| Owner Occupied HU | 7,419 (32.1%) |
| Renter Occupied HU | 13,609 (58.9%) |
| Vacant Housing Units | 2,089 ( 9.0%) |
| Median Home Value | $337,810 |
| Average Home Value | $354,100 |
Housing Distribution
Address Breakdown
Residential
21,869
Single Family
10,964
Multi-Family
10,905
Businesses
2,066
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Aaron R. Schave • SOS Realty Group LLC
Mls Name: GLVAR
Mls Provider:
Mls ID: #2643020
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)