5415 W Harmon Ave UNIT 1006Las VegasNV89103
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 5415 W Harmon Ave UNIT 1006, Las Vegas, NV, 89103 uses $96,102 cash to close to unlock $1,403/yr annual cash flow and $117/mo monthly cash flow. Total monthly income runs $1,792/mo, and a $1,419/mo payment keeps the spread at $117/mo. Purchase price stands at $289,900, and rental yield measures 7.42% with $1,792/mo rent. Return on cash invested shows 21.37% in year one, and 5% annual appreciation builds toward $80,094 over five years. Five-year ROI reaches 110.13% and total cumulative return in cash records $105,837. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,792/mo property income covering a $1,419/mo payment rather than investor’s personal income.
Condo
Built in 1994
5,889 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89103, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,117 (100%) |
| Owner Occupied HU | 7,419 (32.1%) |
| Renter Occupied HU | 13,609 (58.9%) |
| Vacant Housing Units | 2,089 ( 9.0%) |
| Median Home Value | $337,810 |
| Average Home Value | $354,100 |
Housing Distribution
Address Breakdown
Residential
21,869
Single Family
10,964
Multi-Family
10,905
Businesses
2,066
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices