Unit 110 Plan, Solaris at Warm SpringsP306hk Las VegasNV89113
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 P306hk Las Vegas at Unit 110 Plan, Solaris at Warm Springs, P306hk Las Vegas, NV, 89113 uses $123,978 cash to close to unlock $716/yr annual cash flow and $60/mo monthly cash flow. Total monthly income runs $2,220/mo, and a $1,830/mo payment keeps the spread at $60/mo. Purchase price stands at $373,990, and rental yield measures 7.12% with $2,220/mo rent. Return on cash invested shows 20.49% in year one, and 5% annual appreciation builds toward $103,327 over five years. Five-year ROI reaches 105.4% and total cumulative return in cash records $130,678. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,220/mo property income covering a $1,830/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: 89113, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,756 (100%) |
| Owner Occupied HU | 9,616 (54.2%) |
| Renter Occupied HU | 6,807 (38.3%) |
| Vacant Housing Units | 1,333 ( 7.5%) |
| Median Home Value | $539,895 |
| Average Home Value | $591,311 |
Housing Distribution
Address Breakdown
Residential
18,034
Single Family
12,593
Multi-Family
5,441
Businesses
1,070
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