8555 W Russell Rd UNIT 2092Las VegasNV89113
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
Investment property for sale in Las Vegas at 8555 W Russell Rd UNIT 2092, Las Vegas, NV, 89113 uses $85,859 cash to close to unlock $4,335/yr annual cash flow and $361/mo monthly cash flow. Total monthly income runs $1,858/mo, and a $1,268/mo payment keeps the spread at $361/mo. Purchase price stands at $259,000, and rental yield measures 8.61% with $1,858/mo rent. Return on cash invested shows 24.96% in year one, and 5% annual appreciation builds toward $71,557 over five years. Five-year ROI reaches 129.41% and total cumulative return in cash records $111,112. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,858/mo property income covering a $1,268/mo payment rather than investor’s personal income.
Condo
Built in 1999
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89113, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,756 (100%) |
| Owner Occupied HU | 9,616 (54.2%) |
| Renter Occupied HU | 6,807 (38.3%) |
| Vacant Housing Units | 1,333 ( 7.5%) |
| Median Home Value | $539,895 |
| Average Home Value | $591,311 |
Housing Distribution
Address Breakdown
Residential
18,034
Single Family
12,593
Multi-Family
5,441
Businesses
1,070
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices