Plan 2070 Modeled Plan, Landings 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 2070 Modeled Plan, Landings at Caldwell Park at Summerlin, Las Vegas, NV, 89138 offers $3,841/mo rent that, after a $2,697/mo payment, leaves $657/mo cash flow. Total monthly income is $3,841/mo, and annual cash flow is $7,887/yr on $181,276 cash. Return on cash invested measures 24.41% in year one, and rental yield stands at 8.37% at a $550,990 entry. Equity gained on principal adds $3,555/yr while 5% annual appreciation compounds into $152,228 by year five. Five-year ROI records 126.43% and total cumulative return in cash reaches $229,185. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,841/mo property income versus a $2,697/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
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
