128 Rancho Maderas WayHendersonNV89002
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 128 Rancho Maderas Way, Henderson, NV, 89002 uses $159,120 cash to close to unlock $4,468/yr annual cash flow and $372/mo monthly cash flow. Total monthly income runs $3,162/mo, and a $2,349/mo payment keeps the spread at $372/mo. Purchase price stands at $479,999, and rental yield measures 7.91% with $3,162/mo rent. Return on cash invested shows 22.72% in year one, and 5% annual appreciation builds toward $132,615 over five years. Five-year ROI reaches 117.42% and total cumulative return in cash records $186,832. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,162/mo property income covering a $2,349/mo payment rather than investor’s personal income.
Single Family
Built in 1994
6,534 sqft lot
$N/A/sqft
$50 quarterly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Craig Tann • Huntington & Ellis, A Real Est
Mls Name: LVR
Mls Provider:
Mls ID: #2720339
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)