Unit 130 Plan, Solaris at Warm SpringsCyufms 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
Rental property for sale in Cyufms Las Vegas at Unit 130 Plan, Solaris at Warm Springs, Cyufms Las Vegas, NV, 89113 priced at $423,990 converts $2,616/mo rent into $166/mo cash flow after a $2,075/mo obligation. Total monthly income equals $2,616/mo, and annual cash flow totals $1,998/yr on $140,553 invested. Return on cash invested prints 21.33% in year one, and rental yield reads 7.4% against a $423,990 entry. Equity gained on principal adds $2,736/yr, while 5% annual appreciation compiles into $117,141 by year five. Five-year ROI reaches 109.93% and total cumulative return in cash sums $154,512. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,616/mo property income covering a $2,075/mo payment, not borrower’s personal income.
Single Family
Built in 2026
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