The Eden Plan, Gold SkyDaytonNV89403
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 Dayton at The Eden Plan, Gold Sky, Dayton, NV, 89403 uses $157,446 cash to close to unlock $7,194/yr annual cash flow and $599/mo monthly cash flow. Total monthly income runs $3,344/mo, and a $2,325/mo payment keeps the spread at $599/mo. Purchase price stands at $474,950, and rental yield measures 8.45% with $3,344/mo rent. Return on cash invested shows 24.48% in year one, and 5% annual appreciation builds toward $131,220 over five years. Five-year ROI reaches 126.81% and total cumulative return in cash records $199,659. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,344/mo property income covering a $2,325/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89403, Dayton, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,547 (100%) |
| Owner Occupied HU | 6,042 (80.1%) |
| Renter Occupied HU | 1,222 (16.2%) |
| Vacant Housing Units | 283 ( 3.7%) |
| Median Home Value | $434,724 |
| Average Home Value | $464,705 |
Housing Distribution
Address Breakdown
Residential
7,312
Single Family
7,250
Multi-Family
62
Businesses
270
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
