Drumlin Plan, Parkhill CrestLas VegasNV89115
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 Las Vegas at Drumlin Plan, Parkhill Crest, Las Vegas, NV, 89115 priced at $354,990 pairs $2,456/mo rent with $405/mo cash flow after a $1,738/mo payment. Total monthly income equals $2,456/mo, and annual cash flow comes to $4,865/yr on $117,679 invested. Return on cash invested is 24.04% in year one, and rental yield stands at 8.3% on a $354,990 basis. Equity gained on principal adds $2,291/yr, and 5% annual appreciation accumulates to $98,077 by year five. Five-year ROI measures 124.48% and total cumulative return in cash reaches $146,492. For financing, Ziffy Mortgage’s DSCR program evaluates $2,456/mo property income against a $1,738/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89115, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,615 (100%) |
| Owner Occupied HU | 8,287 (35.1%) |
| Renter Occupied HU | 13,881 (58.8%) |
| Vacant Housing Units | 1,447 ( 6.1%) |
| Median Home Value | $297,970 |
| Average Home Value | $357,226 |
Housing Distribution
Address Breakdown
Residential
20,594
Single Family
15,618
Multi-Family
4,976
Businesses
1,476
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
