Crimson Plan 522 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
Rental property for sale in North Las Vegas at Crimson Plan 522 Plan, Watercolor, North Las Vegas, NV, 89086 offers $2,520/mo rent that, after a $1,870/mo payment, leaves $313/mo cash flow. Total monthly income is $2,520/mo, and annual cash flow is $3,751/yr on $126,630 cash. Return on cash invested measures 22.87% in year one, and rental yield stands at 7.92% at a $381,990 entry. Equity gained on principal adds $2,465/yr while 5% annual appreciation compounds into $105,537 by year five. Five-year ROI records 118.19% and total cumulative return in cash reaches $149,665. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,520/mo property income versus a $1,870/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
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