Residence 2054 Plan, Southwind,Las Vegas,NV,89178

Investment Highlights

Rental property for sale in Las Vegas at Residence 2054 Plan, Southwind, Las Vegas, NV, 89178 priced at $500,990 converts $2,981/mo rent into $86/mo cash flow after a $2,452/mo obligation. Total monthly income equals $2,981/mo, and annual cash flow totals $1,037/yr on $164,826 invested. Return on cash invested prints 20.69% in year one, and rental yield reads 7.14% against a $500,990 entry. Equity gained on principal adds $3,233/yr, while 5% annual appreciation compiles into $138,414 by year five. Five-year ROI reaches 106.46% and total cumulative return in cash sums $175,471. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,981/mo property income covering a $2,452/mo payment, not borrower’s personal income.