3150 White Rose WayHendersonNV89014
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 3150 White Rose Way, Henderson, NV, 89014 uses $165,419 cash to close to unlock $24,111/yr annual cash flow and $2,009/mo monthly cash flow. Total monthly income runs $4,892/mo, and a $2,442/mo payment keeps the spread at $2,009/mo. Purchase price stands at $499,000, and rental yield measures 11.76% with $4,892/mo rent. Return on cash invested shows 34.48% in year one, and 5% annual appreciation builds toward $137,865 over five years. Five-year ROI reaches 180.48% and total cumulative return in cash records $298,542. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,892/mo property income covering a $2,442/mo payment rather than investor’s personal income.
Single Family
Built in 1986
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89014, Henderson, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,284 (100%) |
| Owner Occupied HU | 8,213 (47.5%) |
| Renter Occupied HU | 8,257 (47.8%) |
| Vacant Housing Units | 814 ( 4.7%) |
| Median Home Value | $467,938 |
| Average Home Value | $510,239 |
Housing Distribution
Address Breakdown
Residential
17,268
Single Family
10,235
Multi-Family
7,033
Businesses
1,311
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices