Gabriel NextGen Plan, Paragon CrestLas VegasNV89120
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 Gabriel NextGen Plan, Paragon Crest, Las Vegas, NV, 89120 with 5% annual appreciation on a $651,960 basis while $5,960/mo rent supports operations. Total monthly income totals $5,960/mo and a $3,191/mo payment preserves $2,193/mo for cash returns. Annual cash flow comes to $26,317/yr on $214,495 deployed, and return on cash invested reaches 32.33% in year one. Equity gained on principal adds $4,207/yr, and five-year appreciation sums $180,125 alongside rental yield of 10.97%. Five-year ROI measures 168.89% and total cumulative return in cash totals $362,261.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $5,960/mo property income versus a $3,191/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89120, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,366 (100%) |
| Owner Occupied HU | 5,812 (56.1%) |
| Renter Occupied HU | 4,052 (39.1%) |
| Vacant Housing Units | 502 ( 4.8%) |
| Median Home Value | $442,122 |
| Average Home Value | $518,913 |
Housing Distribution
Address Breakdown
Residential
9,723
Single Family
6,496
Multi-Family
3,227
Businesses
2,035
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
