Plan 1803 Interior 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
Rental property for sale in Las Vegas at Plan 1803 Interior Unit Plan, Chelsea Commons, Las Vegas, NV, 89148 generates $2,634/mo in rent and, after a $1,992/mo payment, leaves $282/mo in cash flow. Total monthly income is $2,634/mo, and annual cash flow is $3,390/yr on $134,917 invested. Return on cash invested sits at 22.42% in year one, and rental yield is 7.77% on a $406,990 entry. Equity gained on principal adds $2,626/yr, while 5% annual appreciation builds toward $112,444 over five years. Five-year ROI reaches 115.79% and total cumulative return in cash sums $156,218. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,634/mo property income rather than buyer’s personal income.
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
