Plan 1430 Interior Unit Plan, Groves at Caldwell Park at 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
Rental property for sale in Las Vegas at Plan 1430 Interior Unit Plan, Groves at Caldwell Park at Summerlin, Las Vegas, NV, 89138 priced at $396,990 pairs $3,080/mo rent with $786/mo cash flow after a $1,943/mo payment. Total monthly income equals $3,080/mo, and annual cash flow comes to $9,436/yr on $131,602 invested. Return on cash invested is 27.08% in year one, and rental yield stands at 9.31% on a $396,990 basis. Equity gained on principal adds $2,562/yr, and 5% annual appreciation accumulates to $109,681 by year five. Five-year ROI measures 140.77% and total cumulative return in cash reaches $185,251. For financing, Ziffy Mortgage’s DSCR program evaluates $3,080/mo property income against a $1,943/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2026
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
