104 F StHawthorneNV89415
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 Hawthorne at 104 F St, Hawthorne, NV, 89415 generates $1,442/mo in rent and, after a $881/mo payment, leaves $402/mo in cash flow. Total monthly income is $1,442/mo, and annual cash flow is $4,824/yr on $59,670 invested. Return on cash invested sits at 27.99% in year one, and rental yield is 9.61% on a $180,000 entry. Equity gained on principal adds $1,162/yr, while 5% annual appreciation builds toward $49,731 over five years. Five-year ROI reaches 145.65% and total cumulative return in cash sums $86,909. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,442/mo property income rather than buyer’s personal income.
Single Family
Built in 1984
4,356 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89415, Hawthorne, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,015 (100%) |
| Owner Occupied HU | 1,084 (53.8%) |
| Renter Occupied HU | 557 (27.6%) |
| Vacant Housing Units | 374 (18.6%) |
| Median Home Value | $186,290 |
| Average Home Value | $210,337 |
Housing Distribution
Address Breakdown
Residential
271
Single Family
247
Multi-Family
24
Businesses
130
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices