Everett Plan, Emerson EstatesLas VegasNV89121
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 Everett Plan, Emerson Estates, Las Vegas, NV, 89121 earns $226/mo cash flow from $3,797/mo rent with a $3,025/mo payment. Total monthly income totals $3,797/mo, and annual cash flow totals $2,713/yr on $203,319 capital. ROI tracks 21.39% on current figures, and rental yield reads 7.37% at a $617,990 purchase. Equity gained on principal adds $3,988/yr, and 5% annual appreciation supports $170,739 over five years. Five-year ROI reaches 110.25% and total cumulative return in cash sums $224,156. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,797/mo property income instead of your personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89121, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,288 (100%) |
| Owner Occupied HU | 13,513 (46.1%) |
| Renter Occupied HU | 13,299 (45.4%) |
| Vacant Housing Units | 2,476 ( 8.5%) |
| Median Home Value | $355,882 |
| Average Home Value | $422,163 |
Housing Distribution
Address Breakdown
Residential
25,720
Single Family
18,538
Multi-Family
7,182
Businesses
1,349
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
