818 Camp Station Dr HOMESITE 357DaytonNV89403
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 818 Camp Station Dr HOMESITE 357, Dayton, NV, 89403 generates $3,120/mo in rent and, after a $2,374/mo payment, leaves $318/mo in cash flow. Total monthly income is $3,120/mo, and annual cash flow is $3,812/yr on $160,761 invested. Return on cash invested sits at 22.28% in year one, and rental yield is 7.72% on a $484,950 entry. Equity gained on principal adds $3,129/yr, while 5% annual appreciation builds toward $133,983 over five years. Five-year ROI reaches 115.01% and total cumulative return in cash sums $184,895. 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
8,276 sqft 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