782 Darlene WayBoulder CityNV89005
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
Investment Highlights
Investment property for sale in Boulder City at 782 Darlene Way, Boulder City, NV, 89005 listed at $472,000 pairs $2,866/mo rent with a $2,310/mo payment to leave $139/mo cash flow. Total monthly income runs $2,866/mo, and annual cash flow reaches $1,669/yr on $156,468 cash to close. Return on cash invested measures 20.98% in year one, and rental yield registers 7.29% at a $472,000 basis. Equity gained on principal adds $3,046/yr, and annual property appreciation at 5% supports $130,405 by year five. Five-year ROI tracks 108.05% and total cumulative return in cash totals $169,057. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,866/mo property income relative to a $2,310/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1981
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89005, Boulder City, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,527 (100%) |
| Owner Occupied HU | 5,085 (67.6%) |
| Renter Occupied HU | 1,579 (21.0%) |
| Vacant Housing Units | 863 (11.5%) |
| Median Home Value | $480,256 |
| Average Home Value | $540,847 |
Housing Distribution
Address Breakdown
Residential
6,984
Single Family
6,470
Multi-Family
514
Businesses
524
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bret Runion • Desert Sun Realty
Mls Name: LVR
Mls ID: #2740004