8928 Harmony Hall Ave,Las Vegas,NV,89178

Investment Highlights

Rental property for sale in Las Vegas at 8928 Harmony Hall Ave, Las Vegas, NV, 89178 generates $2,982/mo in rent and, after a $1,884/mo payment, leaves $520/mo in cash flow. Total monthly income is $2,982/mo, and annual cash flow is $6,235/yr on $127,628 invested. Return on cash invested sits at 24.79% in year one, and rental yield is 9.29% on a $385,000 entry. Equity gained on principal adds $2,484/yr, while 5% annual appreciation builds toward $106,368 over five years. Five-year ROI reaches 129.31% and total cumulative return in cash sums $165,034. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,982/mo property income rather than buyer’s personal income.