6157 Musas Garden St, North Las Vegas, NV, 89081 | $430/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1020 sft

620 Stonehurst Dr, North Las Vegas, NV, 89031

3 Bed
1 Bath
1065 sft

1597 Capistrano Ave, Las Vegas, NV, 89169

3 Bed
2 Bath
1254 sft

9225 Lady Palm Ct, Las Vegas, NV, 89147

3 Bed
2 Bath
1020 sft

256 Winona Ter, Henderson, NV, 89015

Nearby investment properties with comparable prices

2 Bed
2 Bath
1198 sft

43 Agate Ave UNIT 403, Las Vegas, NV, 89123

2 Bed
3 Bath
1320 sft

163 Greenbriar Townhouse Way #TOWNHOUSE, Las Vegas, NV, 89121

3 Bed
1 Bath
852 sft

603 W Adams Ave, Las Vegas, NV, 89106

3 Bed
2 Bath
1244 sft

1830 N Buffalo Dr UNIT 2052, Las Vegas, NV, 89128

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 6157 Musas Garden St, North Las Vegas, NV, 89081 generates $2,282/mo in rent and, after a $1,569/mo payment, leaves $430/mo in cash flow. Total monthly income is $2,282/mo, and annual cash flow is $5,158/yr on $106,279 invested. Return on cash invested sits at 24.76% in year one, and rental yield is 8.54% on a $320,600 entry. Equity gained on principal adds $2,069/yr, while 5% annual appreciation builds toward $88,576 over five years. Five-year ROI reaches 128.33% and total cumulative return in cash sums $136,391. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,282/mo property income rather than buyer’s personal income.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA