Indigo Plan 541 Plan, WatercolorNorth Las VegasNV89086
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 North Las Vegas at Indigo Plan 541 Plan, Watercolor, North Las Vegas, NV, 89086 priced at $403,990 converts $2,520/mo rent into $186/mo cash flow after a $1,977/mo obligation. Total monthly income equals $2,520/mo, and annual cash flow totals $2,234/yr on $133,923 invested. Return on cash invested prints 21.58% in year one, and rental yield reads 7.49% against a $403,990 entry. Equity gained on principal adds $2,607/yr, while 5% annual appreciation compiles into $111,615 by year five. Five-year ROI reaches 111.27% and total cumulative return in cash sums $149,013. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,520/mo property income covering a $1,977/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89086, North Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,427 (100%) |
| Owner Occupied HU | 3,866 (71.2%) |
| Renter Occupied HU | 1,365 (25.2%) |
| Vacant Housing Units | 196 ( 3.6%) |
| Median Home Value | $428,247 |
| Average Home Value | $469,700 |
Housing Distribution
Address Breakdown
Residential
4,742
Single Family
3,436
Multi-Family
1,306
Businesses
62
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Touchstone Living
Mls Name: Touchstone Living
Mls ID: #N/A