821 Antelope WayLas VegasNV89145
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 821 Antelope Way, Las Vegas, NV, 89145 priced at $389,500 pairs $2,388/mo rent with $138/mo cash flow after a $1,906/mo payment. Total monthly income equals $2,388/mo, and annual cash flow comes to $1,655/yr on $129,119 invested. Return on cash invested is 21.19% in year one, and rental yield stands at 7.36% on a $389,500 basis. Equity gained on principal adds $2,513/yr, and 5% annual appreciation accumulates to $107,612 by year five. Five-year ROI measures 109.17% and total cumulative return in cash reaches $140,959. For financing, Ziffy Mortgage’s DSCR program evaluates $2,388/mo property income against a $1,906/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1970
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89145, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,305 (100%) |
| Owner Occupied HU | 7,006 (56.9%) |
| Renter Occupied HU | 4,578 (37.2%) |
| Vacant Housing Units | 721 ( 5.9%) |
| Median Home Value | $403,961 |
| Average Home Value | $534,313 |
Housing Distribution
Address Breakdown
Residential
10,694
Single Family
8,460
Multi-Family
2,234
Businesses
442
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices