2050 S Magic Way SPACE 203,Henderson,NV,89002

Investment Highlights

Investment property for sale in Henderson at 2050 S Magic Way SPACE 203, Henderson, NV, 89002 offers a 9.54% rental yield on a $148,900 purchase with $1,184/mo rent. Total monthly income registers $1,184/mo, and a $729/mo payment leaves $323/mo available for distribution. Annual cash flow reaches $3,882/yr on $49,360 to close, and return on cash invested stands at 27.77% in year one. Equity gained on principal adds $961/yr while 5% annual appreciation supports $41,138 over five years. Portfolio math shows five-year ROI at 144.52% and total cumulative return in cash at $71,337. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,184/mo property income against a $729/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.