813 Camp Station DrDaytonNV89403
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 Dayton at 813 Camp Station Dr, Dayton, NV, 89403 generates $3,120/mo in rent and, after a $2,194/mo payment, leaves $530/mo in cash flow. Total monthly income is $3,120/mo, and annual cash flow is $6,360/yr on $148,611 invested. Return on cash invested sits at 24.19% in year one, and rental yield is 8.35% on a $448,300 entry. Equity gained on principal adds $2,893/yr, while 5% annual appreciation builds toward $123,857 over five years. Five-year ROI reaches 125.23% and total cumulative return in cash sums $186,108. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,120/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89403, Dayton, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,547 (100%) |
| Owner Occupied HU | 6,042 (80.1%) |
| Renter Occupied HU | 1,222 (16.2%) |
| Vacant Housing Units | 283 ( 3.7%) |
| Median Home Value | $434,724 |
| Average Home Value | $464,705 |
Housing Distribution
Address Breakdown
Residential
7,312
Single Family
7,250
Multi-Family
62
Businesses
270
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
