7875 Pandora Sky St UNIT 2North Las VegasNV89084
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 North Las Vegas at 7875 Pandora Sky St UNIT 2, North Las Vegas, NV, 89084 earns $488/mo cash flow from $2,580/mo rent with a $1,772/mo payment. Total monthly income totals $2,580/mo, and annual cash flow totals $5,859/yr on $120,000 capital. ROI tracks 24.79% on current figures, and rental yield reads 8.55% at a $361,990 purchase. Equity gained on principal adds $2,336/yr, and 5% annual appreciation supports $100,011 over five years. Five-year ROI reaches 128.51% and total cumulative return in cash sums $154,210. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,580/mo property income instead of your personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89084, North Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,927 (100%) |
| Owner Occupied HU | 11,732 (73.7%) |
| Renter Occupied HU | 3,273 (20.6%) |
| Vacant Housing Units | 922 ( 5.8%) |
| Median Home Value | $458,435 |
| Average Home Value | $491,279 |
Housing Distribution
Address Breakdown
Residential
15,636
Single Family
14,300
Multi-Family
1,336
Businesses
169
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Online Sales Counselor • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A