Plan 1895 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 1895 End Unit Plan, Chelsea Commons, Las Vegas, NV, 89148 earns $196/mo cash flow from $2,634/mo rent with a $2,065/mo payment. Total monthly income totals $2,634/mo, and annual cash flow totals $2,355/yr on $139,890 capital. ROI tracks 21.59% on current figures, and rental yield reads 7.49% at a $421,990 purchase. Equity gained on principal adds $2,723/yr, and 5% annual appreciation supports $116,588 over five years. Five-year ROI reaches 111.35% and total cumulative return in cash sums $155,768. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,634/mo property income instead of your 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
