Valletta Plan, Trilogy SunstoneLas VegasNV89143
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 Valletta Plan, Trilogy Sunstone, Las Vegas, NV, 89143 earns $572/mo cash flow from $3,233/mo rent with a $2,254/mo payment. Total monthly income totals $3,233/mo, and annual cash flow totals $6,867/yr on $152,652 capital. ROI tracks 24.41% on current figures, and rental yield reads 8.42% at a $460,490 purchase. Equity gained on principal adds $2,971/yr, and 5% annual appreciation supports $127,225 over five years. Five-year ROI reaches 126.44% and total cumulative return in cash sums $193,007. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,233/mo property income instead of your personal income.
Condo
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89143, Las Vegas, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,162 (100%) |
| Owner Occupied HU | 4,101 (79.4%) |
| Renter Occupied HU | 947 (18.3%) |
| Vacant Housing Units | 114 ( 2.2%) |
| Median Home Value | $470,161 |
| Average Home Value | $519,564 |
Housing Distribution
Address Breakdown
Residential
4,794
Single Family
4,794
Multi-Family
0
Businesses
30
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
