8052 Marbella CirLas VegasNV89128
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 8052 Marbella Cir, Las Vegas, NV, 89128 priced at $584,500 converts $3,474/mo rent into $97/mo cash flow after a $2,861/mo obligation. Total monthly income equals $3,474/mo, and annual cash flow totals $1,160/yr on $192,301 invested. Return on cash invested prints 20.66% in year one, and rental yield reads 7.13% against a $584,500 entry. Equity gained on principal adds $3,772/yr, while 5% annual appreciation compiles into $161,487 by year five. Five-year ROI reaches 106.31% and total cumulative return in cash sums $204,437. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,474/mo property income covering a $2,861/mo payment, not borrower’s personal income.
Single Family
Built in 1994
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89128, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,187 (100%) |
| Owner Occupied HU | 8,552 (49.8%) |
| Renter Occupied HU | 7,765 (45.2%) |
| Vacant Housing Units | 870 ( 5.1%) |
| Median Home Value | $425,266 |
| Average Home Value | $473,431 |
Housing Distribution
Address Breakdown
Residential
16,539
Single Family
10,723
Multi-Family
5,816
Businesses
843
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices