2566 Velez Valley Way, Henderson, NV, 89002 | $169/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
984 sft

3033 Saint George St APT D, North Las Vegas, NV, 89030

- Bed
1 Bath
636 sft

4381 W Flamingo Rd #2309, Las Vegas, NV, 89103

8 Bed
16 Bath
2896 sft

917 Snug Harbor St, Las Vegas, NV, 89110

1 Bed
1 Bath
717 sft

4400 S Jones Blvd UNIT 2066, Las Vegas, NV, 89103

Nearby investment properties with comparable prices

2 Bed
2 Bath
1013 sft

6645 W Tropicana Ave UNIT 104, Las Vegas, NV, 89103

2 Bed
2 Bath
1048 sft

4363 Spencer St APT 14, Las Vegas, NV, 89119

2 Bed
2 Bath
1440 sft

3086 La Barca Ln, Las Vegas, NV, 89122

2 Bed
2 Bath
884 sft

4869 S Torrey Pines Dr UNIT 103, Las Vegas, NV, 89103

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Henderson at 2566 Velez Valley Way, Henderson, NV, 89002 generates $1,757/mo in rent and, after a $1,346/mo payment, leaves $169/mo in cash flow. Total monthly income is $1,757/mo, and annual cash flow is $2,030/yr on $91,129 invested. Return on cash invested sits at 22.14% in year one, and rental yield is 7.67% on a $274,900 entry. Equity gained on principal adds $1,774/yr, while 5% annual appreciation builds toward $75,950 over five years. Five-year ROI reaches 114.28% and total cumulative return in cash sums $104,139. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,757/mo property income rather than buyer’s personal income.

Townhouse

Built in 2003

1,306 sqft lot

$N/A/sqft

No HOA