Crimson Plan 523 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 523 Plan, Watercolor, North Las Vegas, NV, 89086 earns $410/mo cash flow from $2,514/mo rent with a $1,782/mo payment. Total monthly income totals $2,514/mo, and annual cash flow totals $4,926/yr on $120,663 capital. ROI tracks 23.99% on current figures, and rental yield reads 8.29% at a $363,990 purchase. Equity gained on principal adds $2,349/yr, and 5% annual appreciation supports $100,564 over five years. Five-year ROI reaches 124.21% and total cumulative return in cash sums $149,870. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,514/mo property income instead of your personal income.
Townhouse
Built in 2025
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