21 Laswell StHendersonNV89015
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 21 Laswell St, Henderson, NV, 89015 uses $104,688 cash to close to unlock $37/yr annual cash flow and $3/mo monthly cash flow. Total monthly income runs $1,828/mo, and a $1,546/mo payment keeps the spread at $3/mo. Purchase price stands at $315,800, and rental yield measures 6.95% with $1,828/mo rent. Return on cash invested shows 19.94% in year one, and 5% annual appreciation builds toward $87,250 over five years. Five-year ROI reaches 102.54% and total cumulative return in cash records $107,344. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,828/mo property income covering a $1,546/mo payment rather than investor’s personal income.
Single Family
Built in 1952
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89015, Henderson, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,815 (100%) |
| Owner Occupied HU | 10,908 (61.2%) |
| Renter Occupied HU | 6,121 (34.4%) |
| Vacant Housing Units | 786 ( 4.4%) |
| Median Home Value | $432,465 |
| Average Home Value | $471,842 |
Housing Distribution
Address Breakdown
Residential
17,237
Single Family
14,460
Multi-Family
2,777
Businesses
646
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices