1582 Wild Willey Way #0HendersonNV89002
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 1582 Wild Willey Way #0, Henderson, NV, 89002 in Henderson is capital appreciation. Rental yield 0%. The 0% gross yield at $244,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $67,413 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.00) without U.S. credit history; structure with a larger down payment to optimise coverage.
| 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.
Townhouse
Built in 2004
1,306 sqft lot
$N/A/sqft
$176 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
Townhouse
Built in 2004
1,306 sqft lot
$N/A/sqft
$176 monthly HOA
Nearby investment properties with comparable rents
No similar rental properties found nearby.
Nearby investment properties with comparable prices
Listed by: Christina Africk • iProperties International
Mls Name: LVR
Mls Provider:
Mls ID: #2719097
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)