8843 Tomnitz Ave UNIT 102Las VegasNV89178
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 8843 Tomnitz Ave UNIT 102, Las Vegas, NV, 89178 in Las Vegas at $329,500 earns $1,926/mo in rent and nets $22/mo after the $1,482/mo payment, a 7.01% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $91,035 over five years. Ziffy Mortgage underwrites this on a 1.30 DSCR without U.S. credit history. With $3,035/yr in principal paydown, total projected return reaches $125,743.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7% | 5.2% |
| Monthly Cash Flow | $22 | $850 |
City averages based on Las Vegas market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,926 |
| Total Monthly Debt Service | $1,773 |
| DSCR Ratio | 1.09x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 2006
871.20 sqft lot
$N/A/sqft
No HOA
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
Townhouse
Built in 2006
871.20 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices