2628 Tranquil Dawn St, Henderson, NV, 89044 | $448/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
5440 sft

11054 Bandon Dunes Ct, Las Vegas, NV, 89141

3 Bed
3 Bath
2331 sft

354 Homeward Way, Henderson, NV, 89011

4 Bed
4 Bath
5383 sft

11056 Kilkerran Ct, Las Vegas, NV, 89141

5 Bed
6 Bath
4805 sft

2709 Cyrano St, Henderson, NV, 89044

Nearby investment properties with comparable prices

3 Bed
3 Bath
2400 sft

2175 Waterton Rivers Dr, Henderson, NV, 89044

4 Bed
3 Bath
2670 sft

3647 Dusted Glow Ave, Henderson, NV, 89044

3 Bed
2 Bath
1755 sft

Willow Plan, Marigold, Las Vegas, NV, 89141

Nora Plan, Black Mountain Ranch : Landmark

4 Bed
3 Bath
2704 sft

Nora Plan, Black Mountain Ranch : Landmark, Henderson, NV, 89015

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

Investment property for sale in Henderson at 2628 Tranquil Dawn St, Henderson, NV, 89044 earns $448/mo cash flow from $4,633/mo rent with a $3,545/mo payment. Total monthly income totals $4,633/mo, and annual cash flow totals $5,378/yr on $238,317 capital. ROI tracks 22.32% on current figures, and rental yield reads 7.68% at a $724,367 purchase. Equity gained on principal adds $4,674/yr, and 5% annual appreciation supports $200,129 over five years. Five-year ROI reaches 115.19% and total cumulative return in cash sums $274,510. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,633/mo property income instead of your personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA