555 E Silverado Ranch Blvd UNIT 2028, Las Vegas, NV, 89183 | $487/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
616 sft

4960 Harrison Dr APT 119, Las Vegas, NV, 89120

1 Bed
1 Bath
663 sft

8455 W Sahara Ave APT 130, Las Vegas, NV, 89117

2 Bed
2 Bath
1034 sft

4373 Spencer St, Las Vegas, NV, 89119

2 Bed
2 Bath
958 sft

5650 E Sahara Ave UNIT 1066, Las Vegas, NV, 89142

Nearby investment properties with comparable prices

2 Bed
2 Bath
945 sft

1826 N Decatur Blvd UNIT 101, Las Vegas, NV, 89108

1 Bed
1 Bath
659 sft

2121 Sealion Dr UNIT 106, Las Vegas, NV, 89128

- Bed
- Bath
- sft

7066 Burcot Ave APT 59, Las Vegas, NV, 89156

1 Bed
1 Bath
704 sft

3151 Soaring Gulls Dr UNIT 1021, Las Vegas, NV, 89128

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Las Vegas at 555 E Silverado Ranch Blvd UNIT 2028, Las Vegas, NV, 89183 earns $487/mo cash flow from $1,787/mo rent with a $1,101/mo payment. Total monthly income totals $1,787/mo, and annual cash flow totals $5,848/yr on $74,554 capital. ROI tracks 27.75% on current figures, and rental yield reads 9.53% at a $224,900 purchase. Equity gained on principal adds $1,451/yr, and 5% annual appreciation supports $62,136 over five years. Five-year ROI reaches 144.41% and total cumulative return in cash sums $107,665. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,787/mo property income instead of your personal income.

Condo

Built in 1999

N/A lot

$N/A/sqft

No HOA