520 Elm Dr UNIT 202Las 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 202, Las Vegas, NV, 89169 earns $189/mo cash flow from $1,174/mo rent with a $636/mo payment. Total monthly income totals $1,174/mo, and annual cash flow totals $2,270/yr on $43,095 capital. ROI tracks 25.18% on current figures, and rental yield reads 10.84% at a $130,000 purchase. Equity gained on principal adds $839/yr, and 5% annual appreciation supports $35,917 over five years. Five-year ROI reaches 133.02% and total cumulative return in cash sums $57,327. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,174/mo property income instead of your personal income.
Condo
Built in 1985
N/A lot
$N/A/sqft
$234 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Debra Adimey • Real Broker LLC
Mls Name: LVR
Mls Provider:
Mls ID: #2681594
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)