8885 Grabill Spruce St, Las Vegas, NV, 89166 | $415/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1401 sft

3201 Honeysuckle Ave, North Las Vegas, NV, 89031

3 Bed
2 Bath
1326 sft

2209 Arden St, Las Vegas, NV, 89104

3 Bed
3 Bath
1330 sft

1020 Allure Dr, Las Vegas, NV, 89128

3 Bed
2 Bath
1690 sft

3508 Trotting Horse Rd, North Las Vegas, NV, 89032

Nearby investment properties with comparable prices

$ 333,900

ROI

Cash Flow/m

- Bed
- Bath
- sft

6189 Musas Garden St #164, North Las Vegas, NV, 89081

3 Bed
3 Bath
1309 sft

6152 Aster Garden St #135, North Las Vegas, NV, 89081

3 Bed
3 Bath
1309 sft

6149 Aster Garden St #155, North Las Vegas, NV, 89081

3 Bed
3 Bath
1309 sft

6153 Aster Garden St #154, North Las Vegas, NV, 89081

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 8885 Grabill Spruce St, Las Vegas, NV, 89166 earns $415/mo cash flow from $2,683/mo rent with a $1,921/mo payment. Total monthly income totals $2,683/mo, and annual cash flow totals $4,984/yr on $130,094 capital. ROI tracks 23.74% on current figures, and rental yield reads 8.2% at a $392,440 purchase. Equity gained on principal adds $2,532/yr, and 5% annual appreciation supports $108,424 over five years. Five-year ROI reaches 122.87% and total cumulative return in cash sums $159,846. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,683/mo property income instead of your personal income.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA