The Peyton 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
Investment property for sale in Las Vegas at The Peyton Plan, Blacktail, Las Vegas, NV, 89138 with 5% annual appreciation on a $663,990 basis while $4,856/mo rent supports operations. Total monthly income totals $4,856/mo and a $3,250/mo payment preserves $1,019/mo for cash returns. Annual cash flow comes to $12,234/yr on $218,453 deployed, and return on cash invested reaches 25.66% in year one. Equity gained on principal adds $4,285/yr, and five-year appreciation sums $183,448 alongside rental yield of 8.78%. Five-year ROI measures 133.11% and total cumulative return in cash totals $290,786.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,856/mo property income versus a $3,250/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
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
