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 7173 S Durango Dr UNIT 310, Las Vegas, NV, 89113 listed at $245,000 pairs $1,685/mo rent with a $1,199/mo payment to leave $86/mo cash flow. Total monthly income runs $1,685/mo, and annual cash flow reaches $1,027/yr on $81,218 cash to close. Return on cash invested measures 21.17% in year one, and rental yield registers 8.25% at a $245,000 basis. Equity gained on principal adds $1,581/yr, and annual property appreciation at 5% supports $67,689 by year five. Five-year ROI tracks 110.09% and total cumulative return in cash totals $89,412. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,685/mo property income relative to a $1,199/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1999
685 sqft lot
$N/A/sqft
$184 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 |
|---|---|---|
| 2024-08-25 | Listed for sale | $245,000 |
| 2024-08-07 | Listing removed | N/A |
| 2024-07-29 | Price change | $238,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-23 | $779.70 | 7.96% | $36,651 | 7.58% |
| 2023-02-23 | $722.22 | 7.97% | $34,070 | 6.92% |
| 2022-02-23 | $668.93 | 7.77% | $31,866 | 4.51% |
Listed by: Wasim Faranesh • Faranesh Real Estate
Mls Name: GLVAR
Mls Provider:
Mls ID: #2596636
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)
