620 Krysta LnPahrumpNV89060
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity Builder620 Krysta Ln, Pahrump, NV, 89060 in Pahrump is a solid income-producing rental, 7.62% gross yield, $2,412/mo rent, $216/mo net cash flow on a $380,000 buy. DSCR 1.41 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $104,987 and $3,500/yr in principal reduction project a total cumulative return of $157,350.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.6% | 4.2% |
| Monthly Cash Flow | $216 | $850 |
City averages based on Pahrump market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,412 |
| Total Monthly Debt Service | $2,044 |
| DSCR Ratio | 1.18x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2004
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89060, Pahrump, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,740 (100%) |
| Owner Occupied HU | 4,101 (71.4%) |
| Renter Occupied HU | 912 (15.9%) |
| Vacant Housing Units | 727 (12.7%) |
| Median Home Value | $271,998 |
| Average Home Value | $303,717 |
Housing Distribution
Address Breakdown
Residential
4,516
Single Family
4,499
Multi-Family
17
Businesses
173
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
Single Family
Built in 2004
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89060, Pahrump, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,740 (100%) |
| Owner Occupied HU | 4,101 (71.4%) |
| Renter Occupied HU | 912 (15.9%) |
| Vacant Housing Units | 727 (12.7%) |
| Median Home Value | $271,998 |
| Average Home Value | $303,717 |
Housing Distribution
Address Breakdown
Residential
4,516
Single Family
4,499
Multi-Family
17
Businesses
173
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices