Bellevue NextGen Plan, Centennial PointNorth Las VegasNV89086
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 North Las Vegas at Bellevue NextGen Plan, Centennial Point, North Las Vegas, NV, 89086 listed at $519,990 pairs $3,422/mo rent with a $2,545/mo payment to leave $418/mo cash flow. Total monthly income runs $3,422/mo, and annual cash flow reaches $5,012/yr on $171,077 cash to close. Return on cash invested measures 22.99% in year one, and rental yield registers 7.9% at a $519,990 basis. Equity gained on principal adds $3,355/yr, and annual property appreciation at 5% supports $143,664 by year five. Five-year ROI tracks 118.79% and total cumulative return in cash totals $203,228. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,422/mo property income relative to a $2,545/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89086, North Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,427 (100%) |
| Owner Occupied HU | 3,866 (71.2%) |
| Renter Occupied HU | 1,365 (25.2%) |
| Vacant Housing Units | 196 ( 3.6%) |
| Median Home Value | $428,247 |
| Average Home Value | $469,700 |
Housing Distribution
Address Breakdown
Residential
4,742
Single Family
3,436
Multi-Family
1,306
Businesses
62
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A