Muros Plan, Trilogy SunstoneLas VegasNV89143
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 Muros Plan, Trilogy Sunstone, Las Vegas, NV, 89143 with 5% annual appreciation on a $413,990 basis while $2,501/mo rent supports operations. Total monthly income totals $2,501/mo and a $2,026/mo payment preserves $109/mo for cash returns. Annual cash flow comes to $1,312/yr on $137,238 deployed, and return on cash invested reaches 20.86% in year one. Equity gained on principal adds $2,671/yr, and five-year appreciation sums $114,378 alongside rental yield of 7.25%. Five-year ROI measures 107.45% and total cumulative return in cash totals $147,460.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,501/mo property income versus a $2,026/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Condo
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89143, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,162 (100%) |
| Owner Occupied HU | 4,101 (79.4%) |
| Renter Occupied HU | 947 (18.3%) |
| Vacant Housing Units | 114 ( 2.2%) |
| Median Home Value | $470,161 |
| Average Home Value | $519,564 |
Housing Distribution
Address Breakdown
Residential
4,794
Single Family
4,794
Multi-Family
0
Businesses
30
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
