Eden Plan, Grandview, North Las Vegas, NV, 89081 | $376/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1130 sft

2200 Indigo Creek Ave, Henderson, NV, 89012

3 Bed
3 Bath
1305 sft

3506 Gold Sluice Ave, North Las Vegas, NV, 89032

3 Bed
1 Bath
1262 sft

105 Ocotillo St, Henderson, NV, 89015

3 Bed
2 Bath
1092 sft

3917 Alou Dr, Las Vegas, NV, 89110

Nearby investment properties with comparable prices

2 Bed
2 Bath
975 sft

Sienna Plan 515 Plan, Watercolor, North Las Vegas, NV, 89086

2 Bed
2 Bath
1171 sft

7945 Pandora Sky St #371, North Las Vegas, NV, 89084

2 Bed
2 Bath
1171 sft

7945 Pandora Sky St UNIT 1, North Las Vegas, NV, 89084

2 Bed
2 Bath
1171 sft

7935 Pandora Sky St #381, North Las Vegas, NV, 89084

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in North Las Vegas at Eden Plan, Grandview, North Las Vegas, NV, 89081 earns $376/mo cash flow from $2,462/mo rent with a $1,767/mo payment. Total monthly income totals $2,462/mo, and annual cash flow totals $4,514/yr on $119,668 capital. ROI tracks 23.68% on current figures, and rental yield reads 8.18% at a $360,990 purchase. Equity gained on principal adds $2,329/yr, and 5% annual appreciation supports $99,735 over five years. Five-year ROI reaches 122.56% and total cumulative return in cash sums $146,660. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,462/mo property income instead of your personal income.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA