Plan 2469 Modeled Plan, EllistonLas VegasNV89113
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 2469 Modeled Plan, Elliston, Las Vegas, NV, 89113 offers $3,035/mo rent that, after a $2,535/mo payment, leaves $42/mo cash flow. Total monthly income is $3,035/mo, and annual cash flow is $509/yr on $170,419 cash. Return on cash invested measures 20.36% in year one, and rental yield stands at 7.03% at a $517,990 entry. Equity gained on principal adds $3,343/yr while 5% annual appreciation compounds into $143,111 by year five. Five-year ROI records 104.69% and total cumulative return in cash reaches $178,408. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,035/mo property income versus a $2,535/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89113, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,756 (100%) |
| Owner Occupied HU | 9,616 (54.2%) |
| Renter Occupied HU | 6,807 (38.3%) |
| Vacant Housing Units | 1,333 ( 7.5%) |
| Median Home Value | $539,895 |
| Average Home Value | $591,311 |
Housing Distribution
Address Breakdown
Residential
18,034
Single Family
12,593
Multi-Family
5,441
Businesses
1,070
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
