The Hayden Plan, BlacktailLas VegasNV89138
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 Las Vegas at The Hayden Plan, Blacktail, Las Vegas, NV, 89138 priced at $661,990 pairs $4,583/mo rent with $758/mo cash flow after a $3,240/mo payment. Total monthly income equals $4,583/mo, and annual cash flow comes to $9,099/yr on $217,795 invested. Return on cash invested is 24.24% in year one, and rental yield stands at 8.31% on a $661,990 basis. Equity gained on principal adds $4,272/yr, and 5% annual appreciation accumulates to $182,896 by year five. Five-year ROI measures 125.48% and total cumulative return in cash reaches $273,298. For financing, Ziffy Mortgage’s DSCR program evaluates $4,583/mo property income against a $3,240/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89138, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,929 (100%) |
| Owner Occupied HU | 9,649 (80.9%) |
| Renter Occupied HU | 1,565 (13.1%) |
| Vacant Housing Units | 715 ( 6.0%) |
| Median Home Value | $718,158 |
| Average Home Value | $819,813 |
Housing Distribution
Address Breakdown
Residential
11,352
Single Family
10,711
Multi-Family
641
Businesses
13
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
