875 Pantara Pl UNIT 1003Las VegasNV89138
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 875 Pantara Pl UNIT 1003, Las Vegas, NV, 89138 uses $164,093 cash to close to unlock $537/yr annual cash flow and $45/mo monthly cash flow. Total monthly income runs $2,905/mo, and a $2,423/mo payment keeps the spread at $45/mo. Purchase price stands at $495,000, and rental yield measures 7.04% with $2,905/mo rent. Return on cash invested shows 20.24% in year one, and 5% annual appreciation builds toward $136,759 over five years. Five-year ROI reaches 104.06% and total cumulative return in cash records $170,758. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,905/mo property income covering a $2,423/mo payment rather than investor’s personal income.
Condo
Built in 2019
0.37 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89138, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,929 (100%) |
| Owner Occupied HU | 9,649 (80.9%) |
| Renter Occupied HU | 1,565 (13.1%) |
| Vacant Housing Units | 715 ( 6.0%) |
| Median Home Value | $718,158 |
| Average Home Value | $819,813 |
Housing Distribution
Address Breakdown
Residential
11,352
Single Family
10,711
Multi-Family
641
Businesses
13
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices