6091 Rathbone St, Las Vegas, NV, 89166 | $503/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1759 sft

7925 Forspence Ct, Las Vegas, NV, 89166

2 Bed
3 Bath
1613 sft

9050 W Tropicana Ave UNIT 1049, Las Vegas, NV, 89147

4 Bed
3 Bath
2224 sft

717 W Azure Ave, North Las Vegas, NV, 89031

2 Bed
2 Bath
1843 sft

10520 Shoalhaven Dr, Las Vegas, NV, 89134

Nearby investment properties with comparable prices

3 Bed
2 Bath
1208 sft

4228 Golden Sol St, North Las Vegas, NV, 89032

3 Bed
2 Bath
1212 sft

7614 Isley Ave, Las Vegas, NV, 89147

3 Bed
3 Bath
1224 sft

Crimson Plan 521 Plan, Watercolor, North Las Vegas, NV, 89086

3 Bed
3 Bath
1600 sft

7965 Aurora Sky St #623, North Las Vegas, NV, 89084

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 Las Vegas at 6091 Rathbone St, Las Vegas, NV, 89166 offers $3,072/mo rent that, after a $2,176/mo payment, leaves $503/mo cash flow. Total monthly income is $3,072/mo, and annual cash flow is $6,040/yr on $147,366 cash. Return on cash invested measures 24.01% in year one, and rental yield stands at 8.29% at a $444,544 entry. Equity gained on principal adds $2,869/yr while 5% annual appreciation compounds into $122,819 by year five. Five-year ROI records 124.3% and total cumulative return in cash reaches $183,177. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,072/mo property income versus a $2,176/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA