575 S Royal Crest Cir UNIT 26, Las Vegas, NV, 89169 | $203/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

575 S Royal Crest Cir UNIT 26, Las Vegas, NV, 89169 | $203/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1056 sft

6300 W Tropicana Ave TRAILER 272, Las Vegas, NV, 89103

- Bed
1 Bath
416 sft

4600 Paradise Rd UNIT 17, Paradise, NV, 89169

3 Bed
2 Bath
1152 sft

6300 W Tropicana Ave #169, Las Vegas, NV, 89103

3 Bed
2 Bath
1152 sft

5805 W Harmon Ave SPACE 73, Las Vegas, NV, 89103

Nearby investment properties with comparable prices

2 Bed
2 Bath
1152 sft

8122 W Flamingo Rd UNIT 27, Las Vegas, NV, 89147

3 Bed
2 Bath
1344 sft

6300 W Tropicana Ave #81, Las Vegas, NV, 89103

3 Bed
2 Bath
1792 sft

8122 W Flamingo Rd UNIT 226, Las Vegas, NV, 89147

3 Bed
2 Bath
1440 sft

5805 W Harmon Ave SPACE 396, Las Vegas, NV, 89103

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 575 S Royal Crest Cir UNIT 26, Las Vegas, NV, 89169 listed at $115,000 pairs $868/mo rent with a $563/mo payment to leave $203/mo cash flow. Total monthly income runs $868/mo, and annual cash flow reaches $2,441/yr on $38,123 cash to close. Return on cash invested measures 26.31% in year one, and rental yield registers 9.06% at a $115,000 basis. Equity gained on principal adds $742/yr, and annual property appreciation at 5% supports $31,772 by year five. Five-year ROI tracks 136.7% and total cumulative return in cash totals $52,113. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $868/mo property income relative to a $563/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1963

9,679 sqft lot

$N/A/sqft

No HOA

More details about the property

Don't miss this spacious Move-in ready condo the largest 1-bedroom layout in the community, full bath, walk-in closet, dining area, and ceiling fans throughout. Upgraded with a new HVAC and water heater in 2023. Includes assigned covered parking and community pool. Prime locationminutes from the Strip, UNLV, Convention Center, airport, shopping, dining, and transit. Great for first-time buyers, second home, or investors.