Plan 2X Plan, VertexLas 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
Investment property for sale in Las Vegas at Plan 2X Plan, Vertex, Las Vegas, NV, 89138 listed at $511,500 pairs $3,278/mo rent with a $2,504/mo payment to leave $92/mo cash flow. Total monthly income runs $3,278/mo, and annual cash flow reaches $1,106/yr on $168,284 cash to close. Return on cash invested measures 20.72% in year one, and rental yield registers 7.69% at a $511,500 basis. Equity gained on principal adds $3,301/yr, and annual property appreciation at 5% supports $141,318 by year five. Five-year ROI tracks 107.22% and total cumulative return in cash totals $180,426. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,278/mo property income relative to a $2,504/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2025
N/A lot
$N/A/sqft
$230 monthly 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
