15 Hatten Bay 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 15 Hatten Bay St, Henderson, NV, 89012 priced at $450,000 pairs $2,794/mo rent with $167/mo cash flow after a $2,203/mo payment. Total monthly income equals $2,794/mo, and annual cash flow comes to $2,002/yr on $149,175 invested. Return on cash invested is 21.25% in year one, and rental yield stands at 7.45% on a $450,000 basis. Equity gained on principal adds $2,904/yr, and 5% annual appreciation accumulates to $124,327 by year five. Five-year ROI measures 109.57% and total cumulative return in cash reaches $163,458. For financing, Ziffy Mortgage’s DSCR program evaluates $2,794/mo property income against a $2,203/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1999
6,534 sqft lot
$N/A/sqft
$80 quarterly 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: Michael J. Vestuto • Platinum Real Estate Prof
Mls Name: LVR
Mls Provider:
Mls ID: #2734544
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)