Beck Plan, Centennial Heights,Las Vegas,NV,89166

Investment Highlights

Rental property for sale in Las Vegas at Beck Plan, Centennial Heights, Las Vegas, NV, 89166 priced at $401,990 pairs $2,482/mo rent with $159/mo cash flow after a $1,968/mo payment. Total monthly income equals $2,482/mo, and annual cash flow comes to $1,907/yr on $133,260 invested. Return on cash invested is 21.34% in year one, and rental yield stands at 7.41% on a $401,990 basis. Equity gained on principal adds $2,594/yr, and 5% annual appreciation accumulates to $111,062 by year five. Five-year ROI measures 109.97% and total cumulative return in cash reaches $146,549. For financing, Ziffy Mortgage’s DSCR program evaluates $2,482/mo property income against a $1,968/mo payment instead of your W2s, 1099s, or Tax returns.