10743 Henesco Bay StLas VegasNV89179
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
Investment property for sale in Las Vegas at 10743 Henesco Bay St, Las Vegas, NV, 89179 offers a 8.02% rental yield on a $615,000 purchase with $4,108/mo rent. Total monthly income registers $4,108/mo, and a $3,010/mo payment leaves $555/mo available for distribution. Annual cash flow reaches $6,657/yr on $202,335 to close, and return on cash invested stands at 23.35% in year one. Equity gained on principal adds $3,969/yr while 5% annual appreciation supports $169,913 over five years. Portfolio math shows five-year ROI at 120.72% and total cumulative return in cash at $244,265. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,108/mo property income against a $3,010/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2020
3,484 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices