1027 Gentle Swan StHendersonNV89011
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 Henderson at 1027 Gentle Swan St, Henderson, NV, 89011 priced at $523,990 converts $5,220/mo rent into $2,192/mo cash flow after a $2,565/mo obligation. Total monthly income equals $5,220/mo, and annual cash flow totals $26,306/yr on $172,393 invested. Return on cash invested prints 35.32% in year one, and rental yield reads 11.95% against a $523,990 entry. Equity gained on principal adds $3,381/yr, while 5% annual appreciation compiles into $144,769 by year five. Five-year ROI reaches 184.93% and total cumulative return in cash sums $318,808. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,220/mo property income covering a $2,565/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89011, Henderson, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,743 (100%) |
| Owner Occupied HU | 13,320 (64.2%) |
| Renter Occupied HU | 5,204 (25.1%) |
| Vacant Housing Units | 2,219 (10.7%) |
| Median Home Value | $538,504 |
| Average Home Value | $591,741 |
Housing Distribution
Address Breakdown
Residential
18,233
Single Family
15,563
Multi-Family
2,670
Businesses
724
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
