132 Dunblane StHendersonNV89012
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
Rental property for sale in Henderson at 132 Dunblane St, Henderson, NV, 89012 priced at $664,995 converts $3,962/mo rent into $49/mo cash flow after a $3,255/mo obligation. Total monthly income equals $3,962/mo, and annual cash flow totals $583/yr on $218,783 invested. Return on cash invested prints 20.33% in year one, and rental yield reads 7.15% against a $664,995 entry. Equity gained on principal adds $4,291/yr, while 5% annual appreciation compiles into $183,726 by year five. Five-year ROI reaches 104.65% and total cumulative return in cash sums $228,954. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,962/mo property income covering a $3,255/mo payment, not borrower’s personal income.
Single Family
Built in 2015
5,662 sqft lot
$N/A/sqft
$40 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89012, Henderson, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,254 (100%) |
| Owner Occupied HU | 10,386 (63.9%) |
| Renter Occupied HU | 5,029 (30.9%) |
| Vacant Housing Units | 839 ( 5.2%) |
| Median Home Value | $502,584 |
| Average Home Value | $635,214 |
Housing Distribution
Address Breakdown
Residential
16,305
Single Family
12,714
Multi-Family
3,591
Businesses
395
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brandon L. Bueltel • Coldwell Banker Premier
Mls Name: GLVAR
Mls Provider:
Mls ID: #2632454
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 2024 of the Greater Las Vegas Association of REALTORS MLS. All rights reserved. [Click here for more information](/info/mls-disclaimers/#mls_25)