Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Las Vegas at 9050 W Warm Springs Rd UNIT 1123, Las Vegas, NV, 89148 earns $130/mo cash flow from $1,842/mo rent with a $1,248/mo payment. Total monthly income totals $1,842/mo, and annual cash flow totals $1,557/yr on $84,533 capital. ROI tracks 21.75% on current figures, and rental yield reads 8.67% at a $255,000 purchase. Equity gained on principal adds $1,645/yr, and 5% annual appreciation supports $70,452 over five years. Five-year ROI reaches 113.4% and total cumulative return in cash sums $95,864. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,842/mo property income instead of your personal income.
Condo
Built in 2003
4,717 sqft lot
$N/A/sqft
$239 monthly HOA
Neighborhood data shown for ZIP Code: 89148, Las Vegas, NV area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,801 (100%) |
| Owner Occupied HU | 14,125 (49.0%) |
| Renter Occupied HU | 12,851 (44.6%) |
| Vacant Housing Units | 1,825 ( 6.3%) |
| Median Home Value | $481,772 |
| Average Home Value | $538,743 |
Residential
25,866
Single Family
19,281
Multi-Family
6,585
Businesses
924
Date | Event | Price |
|---|---|---|
| 2025-06-03 | Listed for sale | $255,000 |
| 2025-05-08 | Listing removed | $265,000 |
| 2025-04-04 | Listed for sale | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-05 | $890.19 | 18.00% | $49,343 | 18.73% |
| 2023-06-05 | $754.38 | 7.97% | $41,559 | 6.58% |
| 2022-06-05 | $698.71 | 7.77% | $38,992 | -5.10% |
Listed by: Patrick H. Stafford • Desert Sand Property Mgmt
Mls Name: GLVAR
Mls Provider:
Mls ID: #2669699
Disclaimer: The data relating to real estate for sale on this web site comes in part from the INTERNET DATA EXCHANGE Program of the Greater Las Vegas Association of REALTORS MLS. Real estate listings held by brokerage firms other than this site owner are marked with the IDX logo. Information is deemed reliable but not guaranteed. Copyright 2025 of the Greater Las Vegas Association of REALTORS MLS. All rights reserved. [Click here for more information](/mls-disclaimers/#25)
