750 S Royal Crest Cir UNIT 325, Las Vegas, NV, 89169 | $251/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
806 sft

5419 Centurion Ct UNIT 203, Las Vegas, NV, 89122

1 Bed
1 Bath
776 sft

6955 N Durango Dr UNIT 2054, Las Vegas, NV, 89149

2 Bed
1 Bath
772 sft

119 E Van Wagenen St, Henderson, NV, 89015

1 Bed
1 Bath
697 sft

5235 Caspian Springs Dr UNIT 101, Paradise Town, NV, 89120

Nearby investment properties with comparable prices

1 Bed
1 Bath
685 sft

2060 Rancho Lake Dr UNIT 103, Las Vegas, NV, 89108

Currently Rented+ 1 more

3 Bed
2 Bath
- sft

2800 S Lamb Blvd SPACE 2, Las Vegas, NV, 89121

1 Bed
1 Bath
700 sft

4980 Indian River Dr UNIT 447, Las Vegas, NV, 89103

2 Bed
1 Bath
975 sft

3152 S Eastern Ave UNIT 26, Las Vegas, NV, 89169

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

Investment property for sale in Las Vegas at 750 S Royal Crest Cir UNIT 325, Las Vegas, NV, 89169 uses $63,681 cash to close to unlock $3,016/yr annual cash flow and $251/mo monthly cash flow. Total monthly income runs $1,669/mo, and a $940/mo payment keeps the spread at $251/mo. Purchase price stands at $192,100, and rental yield measures 10.43% with $1,669/mo rent. Return on cash invested shows 24.64% in year one, and 5% annual appreciation builds toward $53,074 over five years. Five-year ROI reaches 129.83% and total cumulative return in cash records $82,680. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,669/mo property income covering a $940/mo payment rather than investor’s personal income.

Condo

Built in 1976

1,482 sqft lot

$N/A/sqft

$308 monthly HOA