5690 Spring Trellis StLas VegasNV89113
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 5690 Spring Trellis St, Las Vegas, NV, 89113 priced at $599,000 converts $3,809/mo rent into $348/mo cash flow after a $2,932/mo obligation. Total monthly income equals $3,809/mo, and annual cash flow totals $4,175/yr on $197,071 invested. Return on cash invested prints 22.18% in year one, and rental yield reads 7.63% against a $599,000 entry. Equity gained on principal adds $3,865/yr, while 5% annual appreciation compiles into $165,493 by year five. Five-year ROI reaches 114.43% and total cumulative return in cash sums $225,502. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,809/mo property income covering a $2,932/mo payment, not borrower’s personal income.
Single Family
Built in 2024
3,049 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89113, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,756 (100%) |
| Owner Occupied HU | 9,616 (54.2%) |
| Renter Occupied HU | 6,807 (38.3%) |
| Vacant Housing Units | 1,333 ( 7.5%) |
| Median Home Value | $539,895 |
| Average Home Value | $591,311 |
Housing Distribution
Address Breakdown
Residential
18,034
Single Family
12,593
Multi-Family
5,441
Businesses
1,070
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices