PROSPERITY 190 Plan, IndependenceLas VegasNV89122
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 PROSPERITY 190 Plan, Independence, Las Vegas, NV, 89122 priced at $384,990 pairs $2,490/mo rent with $266/mo cash flow after a $1,884/mo payment. Total monthly income equals $2,490/mo, and annual cash flow comes to $3,191/yr on $127,624 invested. Return on cash invested is 22.41% in year one, and rental yield stands at 7.76% on a $384,990 basis. Equity gained on principal adds $2,484/yr, and 5% annual appreciation accumulates to $106,366 by year five. Five-year ROI measures 115.7% and total cumulative return in cash reaches $147,655. For financing, Ziffy Mortgage’s DSCR program evaluates $2,490/mo property income against a $1,884/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89122, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,558 (100%) |
| Owner Occupied HU | 12,966 (52.8%) |
| Renter Occupied HU | 10,184 (41.5%) |
| Vacant Housing Units | 1,408 ( 5.7%) |
| Median Home Value | $332,603 |
| Average Home Value | $391,723 |
Housing Distribution
Address Breakdown
Residential
20,320
Single Family
15,780
Multi-Family
4,540
Businesses
312
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices