Laurel Plan 5 Plan, Vireo in SummerlinLas VegasNV89138
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 Laurel Plan 5 Plan, Vireo in Summerlin, Las Vegas, NV, 89138 earns $330/mo cash flow from $3,540/mo rent with a $2,719/mo payment. Total monthly income totals $3,540/mo, and annual cash flow totals $3,964/yr on $182,756 capital. ROI tracks 22.23% on current figures, and rental yield reads 7.65% at a $555,490 purchase. Equity gained on principal adds $3,584/yr, and 5% annual appreciation supports $153,472 over five years. Five-year ROI reaches 114.72% and total cumulative return in cash sums $209,657. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,540/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89138, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,929 (100%) |
| Owner Occupied HU | 9,649 (80.9%) |
| Renter Occupied HU | 1,565 (13.1%) |
| Vacant Housing Units | 715 ( 6.0%) |
| Median Home Value | $718,158 |
| Average Home Value | $819,813 |
Housing Distribution
Address Breakdown
Residential
11,352
Single Family
10,711
Multi-Family
641
Businesses
13
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
