Albany Plan, Rosa PointLas VegasNV89106
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 Albany Plan, Rosa Point, Las Vegas, NV, 89106 listed at $383,990 pairs $3,172/mo rent with a $1,879/mo payment to leave $954/mo cash flow. Total monthly income runs $3,172/mo, and annual cash flow reaches $11,446/yr on $127,293 cash to close. Return on cash invested measures 28.9% in year one, and rental yield registers 9.91% at a $383,990 basis. Equity gained on principal adds $2,478/yr, and annual property appreciation at 5% supports $106,089 by year five. Five-year ROI tracks 150.52% and total cumulative return in cash totals $191,597. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,172/mo property income relative to a $1,879/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89106, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,387 (100%) |
| Owner Occupied HU | 3,625 (31.8%) |
| Renter Occupied HU | 7,178 (63.0%) |
| Vacant Housing Units | 584 ( 5.1%) |
| Median Home Value | $327,194 |
| Average Home Value | $369,597 |
Housing Distribution
Address Breakdown
Residential
9,194
Single Family
6,431
Multi-Family
2,763
Businesses
832
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
