8377 Rygate Ave, Las Vegas, NV, 89178 | $83/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1287 sft

7971 Lisa Dawn Ave, Las Vegas, NV, 89147

2 Bed
3 Bath
1260 sft

8414 Elkington Ave, Las Vegas, NV, 89128

3 Bed
3 Bath
1310 sft

2076 Pillar Pointe St, Las Vegas, NV, 89115

2 Bed
2 Bath
1183 sft

7112 Cabin Fever St UNIT 101, Las Vegas, NV, 89149

Nearby investment properties with comparable prices

3 Bed
2 Bath
1378 sft

4509 Bingham Ave, Las Vegas, NV, 89110

3 Bed
3 Bath
1362 sft

5601 Allison Ct, Las Vegas, NV, 89122

- Bed
1 Bath
520 sft

135 Harmon Ave #2203, Las Vegas, NV, 89109

3 Bed
3 Bath
1670 sft

6559 Tumbleweed Ridge Ln UNIT 103, Henderson, NV, 89011

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Las Vegas at 8377 Rygate Ave, Las Vegas, NV, 89178 uses $132,269 cash to close to unlock $991/yr annual cash flow and $83/mo monthly cash flow. Total monthly income runs $2,388/mo, and a $1,953/mo payment keeps the spread at $83/mo. Purchase price stands at $399,000, and rental yield measures 7.18% with $2,388/mo rent. Return on cash invested shows 20.66% in year one, and 5% annual appreciation builds toward $110,236 over five years. Five-year ROI reaches 106.33% and total cumulative return in cash records $140,642. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,388/mo property income covering a $1,953/mo payment rather than investor’s personal income.

Single Family

Built in 2008

3,484 sqft lot

$N/A/sqft

No HOA