520 Elm Dr UNIT 103Las VegasNV89169
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
Investment property for sale in Las Vegas at 520 Elm Dr UNIT 103, Las Vegas, NV, 89169 listed at $150,000 pairs $1,234/mo rent with a $734/mo payment to leave $184/mo cash flow. Total monthly income runs $1,234/mo, and annual cash flow reaches $2,202/yr on $49,725 cash to close. Return on cash invested measures 24.34% in year one, and rental yield registers 9.87% at a $150,000 basis. Equity gained on principal adds $968/yr, and annual property appreciation at 5% supports $41,442 by year five. Five-year ROI tracks 127.7% and total cumulative return in cash totals $63,498. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,234/mo property income relative to a $734/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1985
N/A lot
$N/A/sqft
$184 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sara E. Green • Vegas Grand Realty & Property
Mls Name: GLVAR
Mls Provider:
Mls ID: #2610154
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 2024 of the Greater Las Vegas Association of REALTORS MLS. All rights reserved. [Click here for more information](/info/mls-disclaimers/#mls_25)