5013 Drifting Pebble St, North Las Vegas, NV, 89081 | $26/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1234 sft

9276 Vervain Ct, Las Vegas, NV, 89149

3 Bed
2 Bath
1268 sft

160 Lido Cir, Henderson, NV, 89015

3 Bed
3 Bath
1311 sft

1127 Ruby Sparrow St, Henderson, NV, 89011

2 Bed
3 Bath
1353 sft

29 Via Mantova UNIT 2, Henderson, NV, 89011

Nearby investment properties with comparable prices

3 Bed
3 Bath
1309 sft

4935 Olive Mesa Ave, Las Vegas, NV, 89139

3 Bed
3 Bath
1462 sft

2984 Diffused Silver St, Las Vegas, NV, 89122

3 Bed
3 Bath
1462 sft

PROSPERITY 210 Plan, Independence, Las Vegas, NV, 89122

3 Bed
3 Bath
1430 sft

1430 Plan, Tribute Trails, Las Vegas, NV, 89166

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 North Las Vegas at 5013 Drifting Pebble St, North Las Vegas, NV, 89081 earns $26/mo cash flow from $2,568/mo rent with a $2,153/mo payment. Total monthly income totals $2,568/mo, and annual cash flow totals $317/yr on $145,827 capital. ROI tracks 20.13% on current figures, and rental yield reads 7.01% at a $439,900 purchase. Equity gained on principal adds $2,839/yr, and 5% annual appreciation supports $121,536 over five years. Five-year ROI reaches 103.48% and total cumulative return in cash sums $150,903. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,568/mo property income instead of your personal income.

Single Family

Built in 2002

5,227 sqft lot

$N/A/sqft

No HOA