Everett Plan, MarigoldLas VegasNV89141
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 Everett Plan, Marigold, Las Vegas, NV, 89141 priced at $690,990 converts $4,471/mo rent into $479/mo cash flow after a $3,382/mo obligation. Total monthly income equals $4,471/mo, and annual cash flow totals $5,744/yr on $227,336 invested. Return on cash invested prints 22.59% in year one, and rental yield reads 7.76% against a $690,990 entry. Equity gained on principal adds $4,459/yr, while 5% annual appreciation compiles into $190,908 by year five. Five-year ROI reaches 116.62% and total cumulative return in cash sums $265,123. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,471/mo property income covering a $3,382/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89141, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,600 (100%) |
| Owner Occupied HU | 12,595 (67.7%) |
| Renter Occupied HU | 4,715 (25.3%) |
| Vacant Housing Units | 1,290 ( 6.9%) |
| Median Home Value | $559,133 |
| Average Home Value | $641,827 |
Housing Distribution
Address Breakdown
Residential
17,529
Single Family
15,446
Multi-Family
2,083
Businesses
162
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
