1048 Forest Falcon DrHendersonNV89011
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 1048 Forest Falcon Dr, Henderson, NV, 89011 priced at $702,843 pairs $5,220/mo rent with $1,084/mo cash flow after a $3,440/mo payment. Total monthly income equals $5,220/mo, and annual cash flow comes to $13,010/yr on $231,235 invested. Return on cash invested is 25.69% in year one, and rental yield stands at 8.91% on a $702,843 basis. Equity gained on principal adds $4,535/yr, and 5% annual appreciation accumulates to $194,183 by year five. Five-year ROI measures 133.41% and total cumulative return in cash reaches $308,480. For financing, Ziffy Mortgage’s DSCR program evaluates $5,220/mo property income against a $3,440/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
7,840 sqft lot
$N/A/sqft
$75 monthly 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
Listed by: Edward A. Aiello • D R Horton Inc
Mls Name: LVR
Mls Provider:
Mls ID: #2683057
Disclaimer: The data relating to real estate for sale on this web site comes in part from the INTERNET DATA EXCHANGE Program of the Las Vegas REALTORS MLS. Real estate listings held by brokerage firms other than this site owner are marked with the IDX logo. Information is deemed reliable but not guaranteed. Copyright 2025 Las Vegas REALTORS MLS. All rights reserved. [Click here for more information](/mls-disclaimers/#25)