ACHIEVE 150 Plan, IndependenceLas VegasNV89122
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
Investment Highlights
Investment property for sale in Las Vegas at ACHIEVE 150 Plan, Independence, Las Vegas, NV, 89122 with 5% annual appreciation on a $305,990 basis while $2,110/mo rent supports operations. Total monthly income totals $2,110/mo and a $1,498/mo payment preserves $342/mo for cash returns. Annual cash flow comes to $4,100/yr on $101,436 deployed, and return on cash invested reaches 23.95% in year one. Equity gained on principal adds $1,975/yr, and five-year appreciation sums $84,539 alongside rental yield of 8.27%. Five-year ROI measures 123.98% and total cumulative return in cash totals $125,756.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,110/mo property income versus a $1,498/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89122, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,558 (100%) |
| Owner Occupied HU | 12,966 (52.8%) |
| Renter Occupied HU | 10,184 (41.5%) |
| Vacant Housing Units | 1,408 ( 5.7%) |
| Median Home Value | $332,603 |
| Average Home Value | $391,723 |
Housing Distribution
Address Breakdown
Residential
20,320
Single Family
15,780
Multi-Family
4,540
Businesses
312
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices