5905 Middle Rock St, North Las Vegas, NV, 89081 | $612/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1853 sft

4720 Anchorage St, Las Vegas, NV, 89147

Currently Rented+ 1 more

3 Bed
3 Bath
1773 sft

8321 Emerald Isle Ave, Las Vegas, NV, 89128

4 Bed
3 Bath
2048 sft

5141 Shadow Hill Dr, Las Vegas, NV, 89120

2 Bed
2 Bath
1503 sft

30 Via Mantova UNIT 110, Henderson, NV, 89011

Nearby investment properties with comparable prices

4 Bed
3 Bath
1880 sft

7128 Sixshooter Dr, Las Vegas, NV, 89119

3 Bed
3 Bath
1770 sft

9297 Kent Falls Pl, Las Vegas, NV, 89143

3 Bed
3 Bath
1439 sft

1143 Heliodor Ave, Henderson, NV, 89011

3 Bed
2 Bath
1371 sft

1155 Heliodor Ave, 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

Rental property for sale in North Las Vegas at 5905 Middle Rock St, North Las Vegas, NV, 89081 generates $3,443/mo in rent and, after a $2,398/mo payment, leaves $612/mo in cash flow. Total monthly income is $3,443/mo, and annual cash flow is $7,346/yr on $162,435 invested. Return on cash invested sits at 24.43% in year one, and rental yield is 8.43% on a $489,999 entry. Equity gained on principal adds $3,162/yr, while 5% annual appreciation builds toward $135,378 over five years. Five-year ROI reaches 126.57% and total cumulative return in cash sums $205,596. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,443/mo property income rather than buyer’s personal income.

Single Family

Built in 2018

4,356 sqft lot

$N/A/sqft

No HOA