1587 Rusty Ridge Ln, Henderson, NV, 89002 | $630/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

3 Bed
3 Bath
1319 sft

3723 Celesta Vista Ave, Henderson, NV, 89044

3 Bed
2 Bath
1292 sft

812 Bitterroot St, Henderson, NV, 89002

2 Bed
2 Bath
1034 sft

5250 S Rainbow Blvd UNIT 2105, Las Vegas, NV, 89118

Currently Rented+ 1 more

2 Bed
2 Bath
1183 sft

5155 W Tropicana Ave UNIT 1154, Las Vegas, NV, 89103

Nearby investment properties with comparable prices

6 Bed
4 Bath
3156 sft

3847 S Eastern Ave, Las Vegas, NV, 89169

2 Bed
2 Bath
- sft

833 Aspen Peak Loop #1512, Henderson, NV, 89015

2 Bed
2 Bath
893 sft

5055 W Hacienda Ave UNIT 2125, Spring Valley, NV, 89118

2 Bed
2 Bath
938 sft

6650 W Warm Springs Rd UNIT 1126, Las Vegas, NV, 89118

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Henderson at 1587 Rusty Ridge Ln, Henderson, NV, 89002 uses $96,135 cash to close to unlock $7,558/yr annual cash flow and $630/mo monthly cash flow. Total monthly income runs $2,305/mo, and a $1,419/mo payment keeps the spread at $630/mo. Purchase price stands at $290,000, and rental yield measures 9.54% with $2,305/mo rent. Return on cash invested shows 27.77% in year one, and 5% annual appreciation builds toward $80,122 over five years. Five-year ROI reaches 144.46% and total cumulative return in cash records $138,880. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,305/mo property income covering a $1,419/mo payment rather than investor’s personal income.

Townhouse

Built in 2004

1,306 sqft lot

$N/A/sqft

No HOA