8805 Don Horton Ave,Las Vegas,NV,89178

Investment Highlights

Investment property for sale in Las Vegas at 8805 Don Horton Ave, Las Vegas, NV, 89178 offers a 7.29% rental yield on a $650,000 purchase with $3,949/mo rent. Total monthly income registers $3,949/mo, and a $3,181/mo payment leaves $194/mo available for distribution. Annual cash flow reaches $2,326/yr on $213,850 to close, and return on cash invested stands at 21.15% in year one. Equity gained on principal adds $4,194/yr while 5% annual appreciation supports $179,583 over five years. Portfolio math shows five-year ROI at 108.9% and total cumulative return in cash at $232,886. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,949/mo property income against a $3,181/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.