2050 S Magic Way SPACE 201,Henderson,NV,89002

Investment Highlights

Investment property for sale in Henderson at 2050 S Magic Way SPACE 201, Henderson, NV, 89002 offers a 9.61% rental yield on a $139,900 purchase with $1,120/mo rent. Total monthly income registers $1,120/mo, and a $685/mo payment leaves $311/mo available for distribution. Annual cash flow reaches $3,737/yr on $46,377 to close, and return on cash invested stands at 27.97% in year one. Equity gained on principal adds $903/yr while 5% annual appreciation supports $38,652 over five years. Portfolio math shows five-year ROI at 145.58% and total cumulative return in cash at $67,515. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,120/mo property income against a $685/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.