585 S Royal Crest Cir UNIT 13, Las Vegas, NV, 89169 | $314/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
624 sft

625 S Royal Crest Cir UNIT 23, Las Vegas, NV, 89169

3 Bed
2 Bath
1344 sft

Carlyle Plan, Pueblo del Sol, Las Vegas, NV, 89121

3 Bed
2 Bath
1344 sft

3751 S Nellis Blvd SPACE 382, Las Vegas, NV, 89121

2 Bed
2 Bath
862 sft

5384 Swenson St #24, Las Vegas, NV, 89119

Nearby investment properties with comparable prices

3 Bed
2 Bath
- sft

1624 Palm St UNIT 159, Las Vegas, NV, 89104

3 Bed
2 Bath
1234 sft

1419 Lewis Ave, Las Vegas, NV, 89101

1 Bed
1 Bath
573 sft

1515 E Reno Ave UNIT C207, Las Vegas, NV, 89119

1 Bed
1 Bath
573 sft

1515 E Reno Ave UNIT D202, Las Vegas, NV, 89119

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 585 S Royal Crest Cir UNIT 13, Las Vegas, NV, 89169 uses $49,394 cash to close to unlock $3,773/yr annual cash flow and $314/mo monthly cash flow. Total monthly income runs $1,175/mo, and a $729/mo payment keeps the spread at $314/mo. Purchase price stands at $149,000, and rental yield measures 9.46% with $1,175/mo rent. Return on cash invested shows 27.55% in year one, and 5% annual appreciation builds toward $41,166 over five years. Five-year ROI reaches 143.32% and total cumulative return in cash records $70,792. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,175/mo property income covering a $729/mo payment rather than investor’s personal income.

Condo

Built in 1963

8,367 sqft lot

$N/A/sqft

No HOA