4869 S Torrey Pines Dr UNIT 101Las 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 4869 S Torrey Pines Dr UNIT 101, Las Vegas, NV, 89103 generates $1,722/mo in rent and, after a $1,088/mo payment, leaves $233/mo in cash flow. Total monthly income is $1,722/mo, and annual cash flow is $2,793/yr on $73,667 invested. Return on cash invested sits at 23.7% in year one, and rental yield is 9.3% on a $222,222 entry. Equity gained on principal adds $1,434/yr, while 5% annual appreciation builds toward $61,396 over five years. Five-year ROI reaches 123.85% and total cumulative return in cash sums $91,237. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,722/mo property income rather than buyer’s personal income.
Condo
Built in 1994
3,327 sqft lot
$N/A/sqft
$205 monthly 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: Erik Newkirk • Keller Williams MarketPlace
Mls Name: LVR
Mls Provider:
Mls ID: #2672369
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)