Plan 1201 End Unit Plan, Chelsea CommonsLas VegasNV89148
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 Plan 1201 End Unit Plan, Chelsea Commons, Las Vegas, NV, 89148 listed at $353,990 pairs $2,634/mo rent with a $1,733/mo payment to leave $588/mo cash flow. Total monthly income runs $2,634/mo, and annual cash flow reaches $7,060/yr on $117,348 cash to close. Return on cash invested measures 25.92% in year one, and rental yield registers 8.93% at a $353,990 basis. Equity gained on principal adds $2,284/yr, and annual property appreciation at 5% supports $97,801 by year five. Five-year ROI tracks 134.59% and total cumulative return in cash totals $157,939. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,634/mo property income relative to a $1,733/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89148, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,801 (100%) |
| Owner Occupied HU | 14,125 (49.0%) |
| Renter Occupied HU | 12,851 (44.6%) |
| Vacant Housing Units | 1,825 ( 6.3%) |
| Median Home Value | $481,772 |
| Average Home Value | $538,743 |
Housing Distribution
Address Breakdown
Residential
25,866
Single Family
19,281
Multi-Family
6,585
Businesses
924
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
