2050 S Magic Way SPACE 210,Henderson,NV,89002

Investment Highlights

Rental property for sale in Henderson at 2050 S Magic Way SPACE 210, Henderson, NV, 89002 generates $1,203/mo in rent and, after a $734/mo payment, leaves $337/mo in cash flow. Total monthly income is $1,203/mo, and annual cash flow is $4,039/yr on $49,692 invested. Return on cash invested sits at 28.04% in year one, and rental yield is 9.63% on a $149,900 entry. Equity gained on principal adds $967/yr, while 5% annual appreciation builds toward $41,415 over five years. Five-year ROI reaches 145.93% and total cumulative return in cash sums $72,515. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,203/mo property income rather than buyer’s personal income.