12787 Fairfield AveHendersonNV89044
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at 12787 Fairfield Ave, Henderson, NV, 89044 in Henderson the bet is firmly on appreciation. Rental yield 0%. The 0% gross yield on a $566,000 price is below income-first thresholds, but 5%/yr value growth projects $156,375 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (0.00) finances the acquisition on rental income alone. A larger down payment (30–35%) reduces monthly debt service and tightens the spread.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 0% | 4.8% |
| Monthly Cash Flow | $0 | $1,850 |
City averages based on Henderson market data in our database. Property projections are estimates.
Single Family
Built in 2021
3,920 sqft lot
$N/A/sqft
$61 monthly HOA
Nearby investment properties with comparable rents
No similar rental properties found nearby.
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
Nearby investment properties with comparable rents
No similar rental properties found nearby.
Nearby investment properties with comparable prices
Listed by: Lesley M. Chan • APEX Realty LLC
Mls Name: GLVAR
Mls Provider:
Mls ID: #2668921
Disclaimer: The data relating to real estate for sale on this web site comes in part from the INTERNET DATA EXCHANGE Program of the Greater Las Vegas Association of 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 of the Greater Las Vegas Association of REALTORS MLS. All rights reserved. [Click here for more information](/mls-disclaimers/#25)
