Prescott Plan, Pueblo del SolLas 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
Rental property for sale in Las Vegas at Prescott Plan, Pueblo del Sol, Las Vegas, NV, 89121 priced at $106,900 converts $804/mo rent into $187/mo cash flow after a $523/mo obligation. Total monthly income equals $804/mo, and annual cash flow totals $2,239/yr on $35,437 invested. Return on cash invested prints 26.23% in year one, and rental yield reads 9.03% against a $106,900 entry. Equity gained on principal adds $690/yr, while 5% annual appreciation compiles into $29,535 by year five. Five-year ROI reaches 136.22% and total cumulative return in cash sums $48,274. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $804/mo property income covering a $523/mo payment, not borrower’s personal income.
Manufactured
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
