PROSPERITY 300 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
Investment property for sale in Las Vegas at PROSPERITY 300 Plan, Independence, Las Vegas, NV, 89122 earns $314/mo cash flow from $2,348/mo rent with a $1,723/mo payment. Total monthly income totals $2,348/mo, and annual cash flow totals $3,769/yr on $116,685 capital. ROI tracks 23.14% on current figures, and rental yield reads 8% at a $351,990 purchase. Equity gained on principal adds $2,271/yr, and 5% annual appreciation supports $97,248 over five years. Five-year ROI reaches 119.65% and total cumulative return in cash sums $139,611. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,348/mo property income instead of your personal income.
Townhouse
Built in 2026
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