5981 Wyndham Estate AveLas VegasNV89141
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
Rental property for sale in Las Vegas at 5981 Wyndham Estate Ave, Las Vegas, NV, 89141 generates $5,405/mo in rent and, after a $2,839/mo payment, leaves $2,054/mo in cash flow. Total monthly income is $5,405/mo, and annual cash flow is $24,644/yr on $190,820 invested. Return on cash invested sits at 32.98% in year one, and rental yield is 11.18% on a $580,000 entry. Equity gained on principal adds $3,743/yr, while 5% annual appreciation builds toward $160,243 over five years. Five-year ROI reaches 172.33% and total cumulative return in cash sums $328,845. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,405/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
3,484 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89141, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,600 (100%) |
| Owner Occupied HU | 12,595 (67.7%) |
| Renter Occupied HU | 4,715 (25.3%) |
| Vacant Housing Units | 1,290 ( 6.9%) |
| Median Home Value | $559,133 |
| Average Home Value | $641,827 |
Housing Distribution
Address Breakdown
Residential
17,529
Single Family
15,446
Multi-Family
2,083
Businesses
162
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices