Plan 3063 Modeled Plan, Reserves at Alton 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 3063 Modeled Plan, Reserves at Alton at Summerlin, Las Vegas, NV, 89138 generates $5,434/mo in rent and, after a $4,160/mo payment, leaves $523/mo in cash flow. Total monthly income is $5,434/mo, and annual cash flow is $6,278/yr on $279,647 invested. Return on cash invested sits at 22.31% in year one, and rental yield is 7.67% on a $849,990 entry. Equity gained on principal adds $5,485/yr, while 5% annual appreciation builds toward $234,837 over five years. Five-year ROI reaches 115.12% and total cumulative return in cash sums $321,942. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,434/mo property income rather than buyer’s personal income.
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
