5021 Teal Petals StNorth 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 5021 Teal Petals St, North Las Vegas, NV, 89081 generates $3,766/mo in rent and, after a $2,619/mo payment, leaves $674/mo in cash flow. Total monthly income is $3,766/mo, and annual cash flow is $8,093/yr on $176,015 invested. Return on cash invested sits at 24.66% in year one, and rental yield is 8.45% on a $535,000 entry. Equity gained on principal adds $3,452/yr, while 5% annual appreciation builds toward $147,811 over five years. Five-year ROI reaches 127.74% and total cumulative return in cash sums $224,848. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,766/mo property income rather than buyer’s personal income.
Single Family
Built in 2009
4,356 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: M Oraline Ortiz • Crossover Realty
Mls Name: LVR
Mls ID: #2746875