Crimson Plan 521 Plan, WatercolorNorth 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 Crimson Plan 521 Plan, Watercolor, North Las Vegas, NV, 89086 with 5% annual appreciation on a $377,990 basis while $2,221/mo rent supports operations. Total monthly income totals $2,221/mo and a $1,850/mo payment preserves $37/mo for cash returns. Annual cash flow comes to $445/yr on $125,304 deployed, and return on cash invested reaches 20.26% in year one. Equity gained on principal adds $2,439/yr, and five-year appreciation sums $104,432 alongside rental yield of 7.05%. Five-year ROI measures 104.24% and total cumulative return in cash totals $130,614.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,221/mo property income versus a $1,850/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
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 • Touchstone Living
Mls Name: Touchstone Living
Mls ID: #N/A