8000 Badura Ave UNIT 2180Las VegasNV89113
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 Las Vegas at 8000 Badura Ave UNIT 2180, Las Vegas, NV, 89113 generates $1,732/mo in rent and, after a $1,265/mo payment, leaves $239/mo in cash flow. Total monthly income is $1,732/mo, and annual cash flow is $2,865/yr on $85,660 invested. Return on cash invested sits at 23.25% in year one, and rental yield is 8.04% on a $258,400 entry. Equity gained on principal adds $1,667/yr, while 5% annual appreciation builds toward $71,391 over five years. Five-year ROI reaches 120.25% and total cumulative return in cash sums $103,003. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,732/mo property income rather than buyer’s personal income.
Condo
Built in 2004
8,746 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89113, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,756 (100%) |
| Owner Occupied HU | 9,616 (54.2%) |
| Renter Occupied HU | 6,807 (38.3%) |
| Vacant Housing Units | 1,333 ( 7.5%) |
| Median Home Value | $539,895 |
| Average Home Value | $591,311 |
Housing Distribution
Address Breakdown
Residential
18,034
Single Family
12,593
Multi-Family
5,441
Businesses
1,070
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices