Dillon II Plan, Silver BowLas VegasNV89113
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 Las Vegas at Dillon II Plan, Silver Bow, Las Vegas, NV, 89113 earns $548/mo cash flow from $6,060/mo rent with a $4,669/mo payment. Total monthly income totals $6,060/mo, and annual cash flow totals $6,580/yr on $313,850 capital. ROI tracks 22.16% on current figures, and rental yield reads 7.62% at a $953,950 purchase. Equity gained on principal adds $6,156/yr, and 5% annual appreciation supports $263,559 over five years. Five-year ROI reaches 114.32% and total cumulative return in cash sums $358,806. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $6,060/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89113, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,756 (100%) |
| Owner Occupied HU | 9,616 (54.2%) |
| Renter Occupied HU | 6,807 (38.3%) |
| Vacant Housing Units | 1,333 ( 7.5%) |
| Median Home Value | $539,895 |
| Average Home Value | $591,311 |
Housing Distribution
Address Breakdown
Residential
18,034
Single Family
12,593
Multi-Family
5,441
Businesses
1,070
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
