Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Las Vegas at 7123 S Durango Dr UNIT 206, Las Vegas, NV, 89113 earns $286/mo cash flow from $2,052/mo rent with a $1,224/mo payment. Total monthly income totals $2,052/mo, and annual cash flow totals $3,434/yr on $82,875 capital. ROI tracks 24.05% on current figures, and rental yield reads 9.85% at a $250,000 purchase. Equity gained on principal adds $1,613/yr, and 5% annual appreciation supports $69,070 over five years. Five-year ROI reaches 126.26% and total cumulative return in cash sums $104,638. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,052/mo property income instead of your personal income.
Condo
Built in 2003
0.53 Acres lot
$N/A/sqft
$321 monthly HOA
Neighborhood data shown for ZIP Code: 89113, Las Vegas, NV area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,756 (100%) |
| Owner Occupied HU | 9,616 (54.2%) |
| Renter Occupied HU | 6,807 (38.3%) |
| Vacant Housing Units | 1,333 ( 7.5%) |
| Median Home Value | $539,895 |
| Average Home Value | $591,311 |
Residential
18,034
Single Family
12,593
Multi-Family
5,441
Businesses
1,070
Date | Event | Price |
|---|---|---|
| 2025-02-23 | Listed for sale | $250,000 |
| 2024-11-02 | Listing removed | $260,000 |
| 2024-08-04 | Price change | $269,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-23 | $955.77 | 7.97% | $50,398 | 9.65% |
| 2023-02-23 | $885.25 | 7.97% | $45,963 | 6.73% |
| 2022-02-23 | $819.88 | 7.76% | $43,064 | 7.48% |
Listed by: Fangsu Wei • Compass Realty & Management
Mls Name: GLVAR
Mls Provider:
Mls ID: #2658404
Disclaimer: The data relating to real estate for sale on this web site comes in part from the INTERNET DATA EXCHANGE Program of the Greater Las Vegas Association of REALTORS MLS. Real estate listings held by brokerage firms other than this site owner are marked with the IDX logo. Information is deemed reliable but not guaranteed. Copyright 2025 of the Greater Las Vegas Association of REALTORS MLS. All rights reserved. [Click here for more information](/info/mls-disclaimers/#mls_25)
