Residence 2126 Plan, Eaglepointe, Las Vegas, NV, 89166 | $418/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2484 sft

9032 Retro Ct, Las Vegas, NV, 89149

3 Bed
3 Bath
1850 sft

8020 California Pine St, Las Vegas, NV, 89166

3 Bed
4 Bath
1672 sft

9210 W Oquendo Rd, Las Vegas, NV, 89148

3 Bed
3 Bath
1685 sft

8264 Roselle Ct, Las Vegas, NV, 89129

Nearby investment properties with comparable prices

4 Bed
3 Bath
2069 sft

2663 Sierra Grande St, Las Vegas, NV, 89121

4 Bed
3 Bath
1554 sft

615 Coffeepot Rock Ct, North Las Vegas, NV, 89081

3 Bed
3 Bath
1396 sft

2166 Roan Ave, Las Vegas, NV, 89119

4 Bed
3 Bath
2060 sft

7228 Chic Ave, Las Vegas, NV, 89129

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Las Vegas at Residence 2126 Plan, Eaglepointe, Las Vegas, NV, 89166 with 5% annual appreciation on a $504,990 basis while $3,336/mo rent supports operations. Total monthly income totals $3,336/mo and a $2,472/mo payment preserves $418/mo for cash returns. Annual cash flow comes to $5,015/yr on $166,142 deployed, and return on cash invested reaches 23.08% in year one. Equity gained on principal adds $3,259/yr, and five-year appreciation sums $139,519 alongside rental yield of 7.93%. Five-year ROI measures 119.26% and total cumulative return in cash totals $198,146.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,336/mo property income versus a $2,472/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA