5435 Mountain Vista StLas VegasNV89120
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 5435 Mountain Vista St, Las Vegas, NV, 89120 offers $3,072/mo rent that, after a $2,037/mo payment, leaves $667/mo cash flow. Total monthly income is $3,072/mo, and annual cash flow is $8,010/yr on $137,933 cash. Return on cash invested measures 25.72% in year one, and rental yield stands at 8.86% at a $416,088 entry. Equity gained on principal adds $2,685/yr while 5% annual appreciation compounds into $114,957 by year five. Five-year ROI records 133.46% and total cumulative return in cash reaches $184,083. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,072/mo property income versus a $2,037/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1980
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89120, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,366 (100%) |
| Owner Occupied HU | 5,812 (56.1%) |
| Renter Occupied HU | 4,052 (39.1%) |
| Vacant Housing Units | 502 ( 4.8%) |
| Median Home Value | $442,122 |
| Average Home Value | $518,913 |
Housing Distribution
Address Breakdown
Residential
9,723
Single Family
6,496
Multi-Family
3,227
Businesses
2,035
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joshua Mullins • Real Broker LLC
Mls Name: GLVAR
Mls Provider:
Mls ID: #2632750
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 2025 of the Greater Las Vegas Association of REALTORS MLS. All rights reserved. [Click here for more information](/info/mls-disclaimers/#mls_25)