254 Rockwell Springs CtHendersonNV89012
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
Rental property for sale in Henderson at 254 Rockwell Springs Ct, Henderson, NV, 89012 priced at $799,000 converts $5,028/mo rent into $411/mo cash flow after a $3,911/mo obligation. Total monthly income equals $5,028/mo, and annual cash flow totals $4,935/yr on $262,871 invested. Return on cash invested prints 21.94% in year one, and rental yield reads 7.55% against a $799,000 entry. Equity gained on principal adds $5,156/yr, while 5% annual appreciation compiles into $220,749 by year five. Five-year ROI reaches 113.15% and total cumulative return in cash sums $297,450. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,028/mo property income covering a $3,911/mo payment, not borrower’s personal income.
Single Family
Built in 1997
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89012, Henderson, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,254 (100%) |
| Owner Occupied HU | 10,386 (63.9%) |
| Renter Occupied HU | 5,029 (30.9%) |
| Vacant Housing Units | 839 ( 5.2%) |
| Median Home Value | $502,584 |
| Average Home Value | $635,214 |
Housing Distribution
Address Breakdown
Residential
16,305
Single Family
12,714
Multi-Family
3,591
Businesses
395
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices