615 S Royal Crest Cir Unit 13,Las Vegas,NV,89169

Investment Highlights

Investment property for sale in Las Vegas at 615 S Royal Crest Cir Unit 13, Las Vegas, NV, 89169 offers a 11.68% rental yield on a $162,500 purchase with $1,582/mo rent. Total monthly income registers $1,582/mo, and a $795/mo payment leaves $643/mo available for distribution. Annual cash flow reaches $7,722/yr on $53,869 to close, and return on cash invested stands at 34.24% in year one. Equity gained on principal adds $1,049/yr while 5% annual appreciation supports $44,896 over five years. Portfolio math shows five-year ROI at 179.2% and total cumulative return in cash at $96,534. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,582/mo property income against a $795/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.