Plan 1998 Modeled Plan, Vales at ManzanoLas VegasNV89121
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 1998 Modeled Plan, Vales at Manzano, Las Vegas, NV, 89121 listed at $361,990 pairs $2,986/mo rent with a $1,772/mo payment to leave $894/mo cash flow. Total monthly income runs $2,986/mo, and annual cash flow reaches $10,731/yr on $120,000 cash to close. Return on cash invested measures 28.85% in year one, and rental yield registers 9.9% at a $361,990 basis. Equity gained on principal adds $2,336/yr, and annual property appreciation at 5% supports $100,011 by year five. Five-year ROI tracks 150.3% and total cumulative return in cash totals $180,358. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,986/mo property income relative to a $1,772/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89121, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,288 (100%) |
| Owner Occupied HU | 13,513 (46.1%) |
| Renter Occupied HU | 13,299 (45.4%) |
| Vacant Housing Units | 2,476 ( 8.5%) |
| Median Home Value | $355,882 |
| Average Home Value | $422,163 |
Housing Distribution
Address Breakdown
Residential
25,720
Single Family
18,538
Multi-Family
7,182
Businesses
1,349
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
