Zip Code 89084 — North Las Vegas, NV
🟡MODERATE— average returnsCap Rate
4.6%
Monthly Cash Flow
-$689
Median Home Price
$451,401
DSCR
0.71
🏠 Fair Market Rents
- Studio
- $1,510/mo
- 1 Bedroom
- $1,710/mo
- 2 Bedroom
- $2,040/mo
- 3 Bedroom
- $2,870/mo
- 4 Bedroom
- $3,390/mo
📊 Investment Metrics
- Cap Rate
- 4.6%
- Cash-on-Cash Return
- -8.0%
- Price-to-Rent Ratio
- 13.1
- 1% Rule
- 0.64%
- Gross Rent Multiplier
- 13.1
- Vacancy Rate
- 8.0%
📋 Assumptions Used
20% down payment, 7.000000000000001% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →