1596 Rusty Ridge Ln, Henderson, NV, 89002 | $418/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1077 sft

2613 Hickey Ave, North Las Vegas, NV, 89030

2 Bed
2 Bath
938 sft

6650 W Warm Springs Rd UNIT 2025, Las Vegas, NV, 89118

3 Bed
3 Bath
1562 sft

6549 Clara Bow Ave UNIT 103, Sunrise Manor Town, NV, 89122

2 Bed
2 Bath
1005 sft

3425 E Russell Rd UNIT 155, Las Vegas, NV, 89120

Nearby investment properties with comparable prices

3 Bed
2 Bath
1332 sft

5540 Hobble Creek Dr, Las Vegas, NV, 89120

3 Bed
2 Bath
1148 sft

698 S Racetrack Rd UNIT 1114, Henderson, NV, 89015

2 Bed
2 Bath
937 sft

7255 W Sunset Rd APT 1165, Las Vegas, NV, 89113

2 Bed
2 Bath
1162 sft

1575 W Warm Springs Rd UNIT 2822, Henderson, NV, 89014

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 1596 Rusty Ridge Ln, Henderson, NV, 89002 uses $98,124 cash to close to unlock $5,010/yr annual cash flow and $418/mo monthly cash flow. Total monthly income runs $2,128/mo, and a $1,449/mo payment keeps the spread at $418/mo. Purchase price stands at $296,000, and rental yield measures 8.63% with $2,128/mo rent. Return on cash invested shows 25.02% in year one, and 5% annual appreciation builds toward $81,779 over five years. Five-year ROI reaches 129.7% and total cumulative return in cash records $127,264. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,128/mo property income covering a $1,449/mo payment rather than investor’s personal income.

Townhouse

Built in 2004

871.20 sqft lot

$N/A/sqft

No HOA