Sienna Plan 514 Plan, WatercolorNorth Las VegasNV89086
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 North Las Vegas at Sienna Plan 514 Plan, Watercolor, North Las Vegas, NV, 89086 priced at $302,990 pairs $2,514/mo rent with $763/mo cash flow after a $1,483/mo payment. Total monthly income equals $2,514/mo, and annual cash flow comes to $9,160/yr on $100,441 invested. Return on cash invested is 29.03% in year one, and rental yield stands at 9.96% on a $302,990 basis. Equity gained on principal adds $1,955/yr, and 5% annual appreciation accumulates to $83,711 by year five. Five-year ROI measures 151.23% and total cumulative return in cash reaches $151,899. For financing, Ziffy Mortgage’s DSCR program evaluates $2,514/mo property income against a $1,483/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: 89086, North Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,427 (100%) |
| Owner Occupied HU | 3,866 (71.2%) |
| Renter Occupied HU | 1,365 (25.2%) |
| Vacant Housing Units | 196 ( 3.6%) |
| Median Home Value | $428,247 |
| Average Home Value | $469,700 |
Housing Distribution
Address Breakdown
Residential
4,742
Single Family
3,436
Multi-Family
1,306
Businesses
62
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Touchstone Living
Mls Name: Touchstone Living
Mls ID: #N/A