780 S Lawson DrMoapa ValleyNV89025
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeNot flashy, but dependably profitable, 780 S Lawson Dr, Moapa Valley, NV, 89025 in Moapa Valley is listed at $424,900 and delivers $3,074/mo in rent and $619/mo in net monthly cash flow. The 8.68% yield and 1.61 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $117,392 over five years, and $3,913/yr in principal reduction supplements cash return. Total projected cumulative return: $200,174.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.7% | 6.2% |
| Monthly Cash Flow | $619 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,074 |
| Total Monthly Debt Service | $2,286 |
| DSCR Ratio | 1.34x |
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 1983
0.68 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89025, Moapa, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 348 (100%) |
| Owner Occupied HU | 251 (72.1%) |
| Renter Occupied HU | 65 (18.7%) |
| Vacant Housing Units | 32 ( 9.2%) |
| Median Home Value | $470,000 |
| Average Home Value | $456,633 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
25
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 1983
0.68 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89025, Moapa, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 348 (100%) |
| Owner Occupied HU | 251 (72.1%) |
| Renter Occupied HU | 65 (18.7%) |
| Vacant Housing Units | 32 ( 9.2%) |
| Median Home Value | $470,000 |
| Average Home Value | $456,633 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
25
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Miranda Robinson • Huntington & Ellis, A Real Est
Mls Name: LVR
Mls ID: #2710395