8807 Tom Noon Ave UNIT 101, Las Vegas, NV, 89178 | $302/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
864 sft

1843 N Bruce St, North Las Vegas, NV, 89030

3 Bed
2 Bath
1004 sft

2533 Saint George St, North Las Vegas, NV, 89030

2 Bed
2 Bath
894 sft

5342 Jose Ernesto St, North Las Vegas, NV, 89031

1 Bed
1 Bath
856 sft

8725 W Flamingo Rd APT 118, Las Vegas, NV, 89147

Nearby investment properties with comparable prices

2 Bed
2 Bath
962 sft

7155 S Durango Dr UNIT 207, Las Vegas, NV, 89113

3 Bed
3 Bath
1178 sft

10777 Pipers Cove Ln, Las Vegas, NV, 89135

2 Bed
2 Bath
1144 sft

6285 Dan Blocker Ave Unit 101, Henderson, NV, 89011

1 Bed
1 Bath
922 sft

211 E Flamingo Rd #713, Las Vegas, NV, 89169

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 8807 Tom Noon Ave UNIT 101, Las Vegas, NV, 89178 uses $99,119 cash to close to unlock $3,623/yr annual cash flow and $302/mo monthly cash flow. Total monthly income runs $2,029/mo, and a $1,463/mo payment keeps the spread at $302/mo. Purchase price stands at $299,000, and rental yield measures 8.14% with $2,029/mo rent. Return on cash invested shows 23.56% in year one, and 5% annual appreciation builds toward $82,608 over five years. Five-year ROI reaches 121.9% and total cumulative return in cash records $120,826. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,029/mo property income covering a $1,463/mo payment rather than investor’s personal income.

Townhouse

Built in 2005

1,306 sqft lot

$N/A/sqft

No HOA