745 N Royal Crest Cir UNIT 115,Las Vegas,NV,89169

Investment Highlights

Investment property for sale in Las Vegas at 745 N Royal Crest Cir UNIT 115, Las Vegas, NV, 89169 offers a 9.48% rental yield on a $146,499 purchase with $1,157/mo rent. Total monthly income registers $1,157/mo, and a $717/mo payment leaves $311/mo available for distribution. Annual cash flow reaches $3,727/yr on $48,564 to close, and return on cash invested stands at 27.58% in year one. Equity gained on principal adds $945/yr while 5% annual appreciation supports $40,475 over five years. Portfolio math shows five-year ROI at 143.49% and total cumulative return in cash at $69,683. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,157/mo property income against a $717/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.