1160 Harts Bluff Pl Unit 101, Henderson, NV, 89002 | $264/mo Cash Flow

For Sale

Listed for sale 5 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1152 sft

3140 Gavilan Ln, Las Vegas, NV, 89122

3 Bed
2 Bath
1440 sft

259 Mojave Ln, Henderson, NV, 89015

2 Bed
2 Bath
884 sft

4805 Nara Vista Way UNIT 203, Las Vegas, NV, 89103

2 Bed
2 Bath
978 sft

5080 Indian River Dr UNIT 398, Spring Valley, NV, 89103

Nearby investment properties with comparable prices

6 Bed
4 Bath
3156 sft

3847 S Eastern Ave, Las Vegas, NV, 89169

2 Bed
2 Bath
- sft

833 Aspen Peak Loop #1512, Henderson, NV, 89015

2 Bed
2 Bath
893 sft

5055 W Hacienda Ave UNIT 2125, Spring Valley, NV, 89118

2 Bed
2 Bath
938 sft

6650 W Warm Springs Rd UNIT 1126, Las Vegas, NV, 89118

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Henderson at 1160 Harts Bluff Pl Unit 101, Henderson, NV, 89002 uses $96,131 cash to close to unlock $3,166/yr annual cash flow and $264/mo monthly cash flow. Total monthly income runs $1,939/mo, and a $1,419/mo payment keeps the spread at $264/mo. Purchase price stands at $289,988, and rental yield measures 8.02% with $1,939/mo rent. Return on cash invested shows 23.2% in year one, and 5% annual appreciation builds toward $80,118 over five years. Five-year ROI reaches 119.96% and total cumulative return in cash records $115,320. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,939/mo property income covering a $1,419/mo payment rather than investor’s personal income.

Townhouse

Built in 2006

1,306 sqft lot

$N/A/sqft

No HOA