The Olivia Plan, Rainbow Crossing EstatesLas VegasNV89139
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 Olivia Plan, Rainbow Crossing Estates, Las Vegas, NV, 89139 priced at $812,990 pairs $4,678/mo rent with after a $3,979/mo payment. Total monthly income equals $4,678/mo. Return on cash invested is 19.97% in year one, and rental yield stands at 6.9% on a $812,990 basis. Equity gained on principal adds $5,246/yr, and 5% annual appreciation accumulates to $224,614 by year five. Five-year ROI measures 102.61% and total cumulative return in cash reaches $274,458. For financing, Ziffy Mortgage’s DSCR program evaluates $4,678/mo property income against a $3,979/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: 89139, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,973 (100%) |
| Owner Occupied HU | 10,646 (62.7%) |
| Renter Occupied HU | 5,801 (34.2%) |
| Vacant Housing Units | 526 ( 3.1%) |
| Median Home Value | $508,540 |
| Average Home Value | $555,684 |
Housing Distribution
Address Breakdown
Residential
16,378
Single Family
14,254
Multi-Family
2,124
Businesses
700
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
