2563 Land Rush DrHendersonNV89002
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 2563 Land Rush Dr, Henderson, NV, 89002 priced at $289,000 converts $1,847/mo rent into $25/mo cash flow after a $1,415/mo obligation. Total monthly income equals $1,847/mo, and annual cash flow totals $297/yr on $95,804 invested. Return on cash invested prints 20.22% in year one, and rental yield reads 7.67% against a $289,000 entry. Equity gained on principal adds $1,865/yr, while 5% annual appreciation compiles into $79,845 by year five. Five-year ROI reaches 104.67% and total cumulative return in cash sums $100,274. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,847/mo property income covering a $1,415/mo payment, not borrower’s personal income.
Townhouse
Built in 2003
871.20 sqft lot
$N/A/sqft
$456 quarterly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jamie Bartell • GK Properties
Mls Name: GLVAR
Mls Provider:
Mls ID: #2674865
Disclaimer: The data relating to real estate for sale on this web site comes in part from the INTERNET DATA EXCHANGE Program of the Greater Las Vegas Association of REALTORS MLS. Real estate listings held by brokerage firms other than this site owner are marked with the IDX logo. Information is deemed reliable but not guaranteed. Copyright 2025 of the Greater Las Vegas Association of REALTORS MLS. All rights reserved. [Click here for more information](/mls-disclaimers/#25)