7924 Sunny Harbor Ln Lot 10North 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
Rental property for sale in North Las Vegas at 7924 Sunny Harbor Ln Lot 10, North Las Vegas, NV, 89084 generates $2,938/mo in rent and, after a $2,471/mo payment, leaves $21/mo in cash flow. Total monthly income is $2,938/mo, and annual cash flow is $252/yr on $166,124 invested. Return on cash invested sits at 20.21% in year one, and rental yield is 6.98% on a $504,935 entry. Equity gained on principal adds $3,258/yr, while 5% annual appreciation builds toward $139,504 over five years. Five-year ROI reaches 103.87% and total cumulative return in cash sums $172,557. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,938/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
5,662 sqft 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: Diane R. Paltrineri • D R Horton Inc
Mls Name: LVR
Mls ID: #2752202