Affirm Plan, Trilogy SunstoneLas VegasNV89143
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
Rental property for sale in Las Vegas at Affirm Plan, Trilogy Sunstone, Las Vegas, NV, 89143 priced at $521,990 pairs $2,394/mo rent with after a $2,555/mo payment. Total monthly income equals $2,394/mo. Return on cash invested is 15.71% in year one, and rental yield stands at 5.5% on a $521,990 basis. Equity gained on principal adds $3,368/yr, and 5% annual appreciation accumulates to $144,216 by year five. Five-year ROI measures 79.76% and total cumulative return in cash reaches $136,980. For financing, Ziffy Mortgage’s DSCR program evaluates $2,394/mo property income against a $2,555/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89143, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,162 (100%) |
| Owner Occupied HU | 4,101 (79.4%) |
| Renter Occupied HU | 947 (18.3%) |
| Vacant Housing Units | 114 ( 2.2%) |
| Median Home Value | $470,161 |
| Average Home Value | $519,564 |
Housing Distribution
Address Breakdown
Residential
4,794
Single Family
4,794
Multi-Family
0
Businesses
30
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
