5180 N Dapple Gray RdLas VegasNV89149
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 5180 N Dapple Gray Rd, Las Vegas, NV, 89149 generates $5,219/mo in rent and, after a $4,018/mo payment, leaves $476/mo in cash flow. Total monthly income is $5,219/mo, and annual cash flow is $5,709/yr on $270,109 invested. Return on cash invested sits at 22.17% in year one, and rental yield is 7.63% on a $821,000 entry. Equity gained on principal adds $5,298/yr, while 5% annual appreciation builds toward $226,827 over five years. Five-year ROI reaches 114.41% and total cumulative return in cash sums $309,025. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,219/mo property income rather than buyer’s personal income.
Single Family
Built in 1996
0.48 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89149, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,446 (100%) |
| Owner Occupied HU | 11,878 (64.4%) |
| Renter Occupied HU | 5,353 (29.0%) |
| Vacant Housing Units | 1,215 ( 6.6%) |
| Median Home Value | $553,539 |
| Average Home Value | $614,481 |
Housing Distribution
Address Breakdown
Residential
17,056
Single Family
14,936
Multi-Family
2,120
Businesses
376
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices