Julian 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
Rental property for sale in Las Vegas at Julian NextGen Plan, Paragon Crest, Las Vegas, NV, 89120 priced at $721,990 pairs $5,960/mo rent with $1,788/mo cash flow after a $3,534/mo payment. Total monthly income equals $5,960/mo, and annual cash flow comes to $21,459/yr on $237,535 invested. Return on cash invested is 29.09% in year one, and rental yield stands at 9.91% on a $721,990 basis. Equity gained on principal adds $4,659/yr, and 5% annual appreciation accumulates to $199,473 by year five. Five-year ROI measures 151.53% and total cumulative return in cash reaches $359,948. For financing, Ziffy Mortgage’s DSCR program evaluates $5,960/mo property income against a $3,534/mo payment instead of your W2s, 1099s, or Tax returns.
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
