2656 Bad Rock CirHendersonNV89052
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 2656 Bad Rock Cir, Henderson, NV, 89052 listed at $840,000 pairs $5,216/mo rent with a $4,111/mo payment to leave $363/mo cash flow. Total monthly income runs $5,216/mo, and annual cash flow reaches $4,356/yr on $276,360 cash to close. Return on cash invested measures 21.64% in year one, and rental yield registers 7.45% at a $840,000 basis. Equity gained on principal adds $5,420/yr, and annual property appreciation at 5% supports $232,077 by year five. Five-year ROI tracks 111.52% and total cumulative return in cash totals $308,198. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,216/mo property income relative to a $4,111/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2012
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89052, Henderson, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,014 (100%) |
| Owner Occupied HU | 17,088 (58.9%) |
| Renter Occupied HU | 9,783 (33.7%) |
| Vacant Housing Units | 2,143 ( 7.4%) |
| Median Home Value | $587,284 |
| Average Home Value | $644,824 |
Housing Distribution
Address Breakdown
Residential
28,001
Single Family
20,052
Multi-Family
7,949
Businesses
1,375
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices