Plan 2469 Modeled Plan, Glades 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 2469 Modeled Plan, Glades at Manzano, Las Vegas, NV, 89121 offers a 8.85% rental yield on a $404,990 purchase with $2,986/mo rent. Total monthly income registers $2,986/mo, and a $1,982/mo payment leaves $646/mo available for distribution. Annual cash flow reaches $7,755/yr on $134,254 to close, and return on cash invested stands at 25.69% in year one. Equity gained on principal adds $2,613/yr while 5% annual appreciation supports $111,891 over five years. Portfolio math shows five-year ROI at 133.31% and total cumulative return in cash at $178,978. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,986/mo property income against a $1,982/mo payment rather than investor’s personal income documents like 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: 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
