Likely sold or withdrawnWe last saw this listing 70 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
⊞ View all 2
2 BED MANUFACTUREDListed 80d ago
2-bed manufactured investor view
1111 N Lamb Blvd Spc 97, Las Vegas, NV 89110 · 1,344 sqft · $30/sqft
No rent data on file — verify locally before offering.
Why it works
Monthly profit +$571/mo from completion — the no.1 reason to invest
Stress Rent-covers-mortgage check PASS at 6.5% rate stress — lender-friendly
Why to be cautious
No rent comparables — estimate is a rule-of-thumb fallback, not market data. Verify the rent locally before offering.
Property research tool — not a regulated financial service. Numbers are point-in-time estimates; how we decide →
Monthly cashflow
+$571/mo
Pays you every month, net of costs
Price
$40K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$35K
Deposit + fees + refurb
5-yr return on cash 86%Rent est. $1,159 ($1,018–$1,320)
How we define each return:On price — gross yield = annual rent ÷ purchase price.On cost — net yield ÷ total project cost (price + refurb + fees).On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Listing seen …
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,018–$1,320/mo · n=34
Financing
DepositYour cash in — the rest is the mortgage25% · $10,000
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $40,000 asking ($24,000). Raw model: $67,080–$125,540. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $30,000 loan + $1,000 booking fee
Running costs
Management10%
0%20%
Typical rental agency rate
Void weeks
Typical voids for rental
Insurance ($/mo)
Typical building+landlord cover for sub-$200K
Maintenance ($/mo)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
+$571
after mortgage, operating costs & tax
Rent in$1,159/mo
$1,114Collected
$1,114/mo actually reaches you — the other $45 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$200Mortgage$388Costs$571Your profit
$571/mo left as profit · 51% of rent kept
Mortgage$200
Costs$388
Management$116
Maintenance$67
Insurance$20
CapEx reserve$58
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$571
Returns
Return before costson price34.77%
Cash returnon cash19.56%
Gross margin$726
Cash needed$35,056
Monthly profit payback5y 2m
Data confidence
Lender stress test
Rent-covers-mortgage check2.20
Rent-covers-mortgage check PASS (target 1.00)
Year-by-year Monthly profit (5-yr horizon)
Net Monthly profit after tax. Rent + costs compound at their growth rates; mortgage principal amortises year-by-year for repayment loans.
Mortgage paydownRent profitbefore price growth
Full year-by-year breakdown
Year
Gross Rent
Op Costs
Mortgage
Equity Built
Tax
Net
Cumulative
Year 1
$13,908
$4,657
$2,395
$0
$1,303
$5,553
$5,553
Year 2
$14,325
$4,797
$2,395
$0
$1,355
$5,778
$11,331
Year 3
$14,755
$4,941
$2,395
$0
$1,410
$6,009
$17,340
Year 4
$15,198
$5,089
$2,395
$0
$1,466
$6,248
$23,588
Year 5
$15,654
$5,242
$2,395
$0
$1,523
$6,494
$30,082
Year 5 disposal
Disposal gain (gross)-$23,441
CGT$0
Net Disposal proceeds$43,059
What we verified
What we verified
2 total · click to expand
20002 ok · 0 caution · 0 fail · 0 unknown
Investor
Tenant profileMixed demand
Tenant profilelikely cohort2 bed
Primary profile
Mixed demand
Nearest university
for student-let assessment
University of Glasgow · 7878.9 km
Reason
Mixed-demand area without a single dominant tenant cohort. Local lettings agent can clarify.
Likely sold or withdrawnWe last saw this listing 70 days ago. It may no longer be available — treat these numbers as a reference and confirm with the listing agent before acting.
10/100
Marginal
No rent data — verify locally before offering.
Monthly profit+$571/mo at 25% deposit @ 5.5%
Stress Rent-covers-mortgage check PASS at 6.5% rate stress
Monthly cashflow
+$571/mo
Pays you every month, net of costs
Price
$40K
No local sold comps to compare
Return · IRR
—
Not modelled
Cash to get in
$35K
Deposit + fees + refurb
5-yr return on cash 86%Rent est. $1,159 ($1,018–$1,320)
Bedrooms
2
2 bath
Run the numbers
Each tab prefills
What-if calculator
Edit any input — outputs recalc live
Buy-to-Let. Standard rental on an Assured Shorthold Tenancy. Single household, market rent, paid monthly direct to landlord (or via agent). (hover any strategy tab for pros + cons)
Offer ($)
Monthly rent ($)
Local comp range: $1,018–$1,320/mo · n=34
Financing
DepositYour cash in — the rest is the mortgage25% · $10,000
5%100% (cash buy)
Standard 75% LTV for rental
Mortgage rate5y fixed7.0%
3.0%9.0%
5-year fixed (market average) — 7.00% (as of 2026-05).
Mortgage term (years)
Stress rate8.0%
5.0%9.0%
Fed base + 2pp stress (8.0%)
Acquisition costs
Refurb ($)
Capped at 60% of $40,000 asking ($24,000). Raw model: $67,080–$125,540. Verify with a surveyor before offering.
Legal + survey ($)
Standard house — $1,100 legal + $600 survey
Mortgage fees ($)
2% product fee on $30,000 loan + $1,000 booking fee
Running costs
Management10%
0%20%
Typical rental agency rate
Void weeks
Typical voids for rental
Insurance ($/mo)
Typical building+landlord cover for sub-$200K
Maintenance ($/mo)
Default $67/mo — type unknown
Result · Rent it out
Monthly profit
+$571
after mortgage, operating costs & tax
Rent in$1,159/mo
$1,114Collected
$1,114/mo actually reaches you — the other $45 is lost to voids: the weeks a rental sits empty between tenants, when no rent comes in.
Where it goes
$200Mortgage$388Costs$571Your profit
$571/mo left as profit · 51% of rent kept
Mortgage$200
Costs$388
Management$116
Maintenance$67
Insurance$20
CapEx reserve$58
Voids + council tax$5
Ltd co. accounts$104
Tax—
Profit+$571
Returns
Return before costson price34.77%
Cash returnon cash19.56%
Gross margin$726
Cash needed$35,056
Monthly profit payback5y 2m
Data confidence
Lender stress test
Rent-covers-mortgage check2.20
Rent-covers-mortgage check PASS (target 1.00)
Year-by-year Monthly profit (5-yr horizon)
Net Monthly profit after tax. Rent + costs compound at their growth rates; mortgage principal amortises year-by-year for repayment loans.
Mortgage paydownRent profitbefore price growth
Full year-by-year breakdown
Year
Gross Rent
Op Costs
Mortgage
Equity Built
Tax
Net
Cumulative
Year 1
$13,908
$4,657
$2,395
$0
$1,303
$5,553
$5,553
Year 2
$14,325
$4,797
$2,395
$0
$1,355
$5,778
$11,331
Year 3
$14,755
$4,941
$2,395
$0
$1,410
$6,009
$17,340
Year 4
$15,198
$5,089
$2,395
$0
$1,466
$6,248
$23,588
Year 5
$15,654
$5,242
$2,395
$0
$1,523
$6,494
$30,082
What we verified
3 total
2100
Building condition1▾
Refurb costBased on beds + baths + sqftEstimate available
Investor profile2▾
Tenant profileBeds + postcode heuristicFamily let
Rent by the room feasibilityMin 3 beds for C4 routeBelow threshold
Comparables
sold within 0.5 mi
Location & transport
Loading map…
PropertySchoolsUniversitiesStations
Transport detail not loaded for this property.
Acquisition costs
$35K
25% deposit$10,000
Refurb$24,000
Legal + survey$1,700
Mortgage + broker$1,600
Cash needed$35,056
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
Make an offer
Pro analysis — outcome range, stress tests & portfolio impact
Your notes
Auto-saves
Sources: Zillow · County records · GreatSchools Estimates not financial advice