5805 Grand Heritage StLas VegasNV89130
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
Investment property for sale in Las Vegas at 5805 Grand Heritage St, Las Vegas, NV, 89130 earns $565/mo cash flow from $3,194/mo rent with a $2,227/mo payment. Total monthly income totals $3,194/mo, and annual cash flow totals $6,782/yr on $150,799 capital. ROI tracks 24.41% on current figures, and rental yield reads 8.43% at a $454,900 purchase. Equity gained on principal adds $2,935/yr, and 5% annual appreciation supports $125,680 over five years. Five-year ROI reaches 126.44% and total cumulative return in cash sums $190,664. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,194/mo property income instead of your personal income.
Single Family
Built in 1997
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89130, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,698 (100%) |
| Owner Occupied HU | 9,742 (76.7%) |
| Renter Occupied HU | 2,628 (20.7%) |
| Vacant Housing Units | 328 ( 2.6%) |
| Median Home Value | $452,952 |
| Average Home Value | $514,261 |
Housing Distribution
Address Breakdown
Residential
13,421
Single Family
11,776
Multi-Family
1,645
Businesses
799
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices