118 Brian DrHendersonNV89074
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 Henderson at 118 Brian Dr, Henderson, NV, 89074 with 5% annual appreciation on a $154,900 basis while $1,171/mo rent supports operations. Total monthly income totals $1,171/mo and a $758/mo payment preserves $276/mo for cash returns. Annual cash flow comes to $3,314/yr on $51,349 deployed, and return on cash invested reaches 26.36% in year one. Equity gained on principal adds $1,000/yr, and five-year appreciation sums $42,796 alongside rental yield of 9.07%. Five-year ROI measures 136.98% and total cumulative return in cash totals $70,340.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,171/mo property income versus a $758/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Manufactured
Built in 1994
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89074, Henderson, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,634 (100%) |
| Owner Occupied HU | 13,157 (55.7%) |
| Renter Occupied HU | 9,046 (38.3%) |
| Vacant Housing Units | 1,431 ( 6.1%) |
| Median Home Value | $466,019 |
| Average Home Value | $514,784 |
Housing Distribution
Address Breakdown
Residential
22,162
Single Family
16,944
Multi-Family
5,218
Businesses
1,006
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices