Residence 1792 Plan, Terra at Skyeview,Las Vegas,NV,89166

Investment Highlights

Investment property for sale in Las Vegas at Residence 1792 Plan, Terra at Skyeview, Las Vegas, NV, 89166 offers a 7.25% rental yield on a $489,990 purchase with $2,962/mo rent. Total monthly income registers $2,962/mo, and a $2,398/mo payment leaves $131/mo available for distribution. Annual cash flow reaches $1,574/yr on $162,432 to close, and return on cash invested stands at 20.88% in year one. Equity gained on principal adds $3,162/yr while 5% annual appreciation supports $135,375 over five years. Portfolio math shows five-year ROI at 107.52% and total cumulative return in cash at $174,645. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,962/mo property income against a $2,398/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.