5749 Keystone Crest St, North Las Vegas, NV, 89081 | $58/mo Cash Flow

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1222 sft

3761 Alliance St, Las Vegas, NV, 89129

2 Bed
2 Bath
1050 sft

7386 Coffeyville Ave, Las Vegas, NV, 89147

2 Bed
3 Bath
1332 sft

3505 Hazelnut Pine Pl Suite 2, North Las Vegas, NV, 89084

3 Bed
2 Bath
1200 sft

3425 E Russell Rd UNIT 266, Las Vegas, NV, 89120

Nearby investment properties with comparable prices

3 Bed
2 Bath
1378 sft

4509 Bingham Ave, Las Vegas, NV, 89110

3 Bed
3 Bath
1362 sft

5601 Allison Ct, Las Vegas, NV, 89122

- Bed
1 Bath
520 sft

135 Harmon Ave #2203, Las Vegas, NV, 89109

3 Bed
3 Bath
1670 sft

6559 Tumbleweed Ridge Ln UNIT 103, Henderson, NV, 89011

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 North Las Vegas at 5749 Keystone Crest St, North Las Vegas, NV, 89081 earns $58/mo cash flow from $2,363/mo rent with a $1,953/mo payment. Total monthly income totals $2,363/mo, and annual cash flow totals $691/yr on $132,269 capital. ROI tracks 20.43% on current figures, and rental yield reads 7.11% at a $399,000 purchase. Equity gained on principal adds $2,575/yr, and 5% annual appreciation supports $110,236 over five years. Five-year ROI reaches 105.11% and total cumulative return in cash sums $139,034. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,363/mo property income instead of your personal income.

Single Family

Built in 2014

6,098 sqft lot

$N/A/sqft

No HOA