2765 Rochester Run AveHendersonNV89052
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 2765 Rochester Run Ave, Henderson, NV, 89052 priced at $634,900 converts $4,297/mo rent into $527/mo cash flow after a $3,108/mo obligation. Total monthly income equals $4,297/mo, and annual cash flow totals $6,326/yr on $208,882 invested. Return on cash invested prints 23.09% in year one, and rental yield reads 8.12% against a $634,900 entry. Equity gained on principal adds $4,097/yr, while 5% annual appreciation compiles into $175,411 by year five. Five-year ROI reaches 119.54% and total cumulative return in cash sums $249,697. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,297/mo property income covering a $3,108/mo payment, not borrower’s personal income.
Single Family
Built in 2007
4,791 sqft lot
$N/A/sqft
$101 monthly 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
Listed by: Jacky Sahinov • Black & Cherry Real Estate
Mls Name: GLVAR
Mls Provider:
Mls ID: #2592894
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 2024 of the Greater Las Vegas Association of REALTORS MLS. All rights reserved. [Click here for more information](/info/mls-disclaimers/#mls_25)