2050 W Warm Springs Rd UNIT 4322HendersonNV89014
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Henderson at 2050 W Warm Springs Rd UNIT 4322, Henderson, NV, 89014 listed at $316,900 pairs $2,184/mo rent with a $1,551/mo payment to leave $353/mo cash flow. Total monthly income runs $2,184/mo, and annual cash flow reaches $4,237/yr on $105,052 cash to close. Return on cash invested measures 23.94% in year one, and rental yield registers 8.27% at a $316,900 basis. Equity gained on principal adds $2,045/yr, and annual property appreciation at 5% supports $87,554 by year five. Five-year ROI tracks 123.96% and total cumulative return in cash totals $130,226. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,184/mo property income relative to a $1,551/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1997
6,577 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89014, Henderson, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,284 (100%) |
| Owner Occupied HU | 8,213 (47.5%) |
| Renter Occupied HU | 8,257 (47.8%) |
| Vacant Housing Units | 814 ( 4.7%) |
| Median Home Value | $467,938 |
| Average Home Value | $510,239 |
Housing Distribution
Address Breakdown
Residential
17,268
Single Family
10,235
Multi-Family
7,033
Businesses
1,311
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices