3198 Stella Cilento AveHendersonNV89044
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 3198 Stella Cilento Ave, Henderson, NV, 89044 priced at $919,777 pairs $5,719/mo rent with $214/mo cash flow after a $4,502/mo payment. Total monthly income equals $5,719/mo, and annual cash flow comes to $2,570/yr on $302,607 invested. Return on cash invested is 20.91% in year one, and rental yield stands at 7.46% on a $919,777 basis. Equity gained on principal adds $5,935/yr, and 5% annual appreciation accumulates to $254,117 by year five. Five-year ROI measures 107.91% and total cumulative return in cash reaches $326,549. For financing, Ziffy Mortgage’s DSCR program evaluates $5,719/mo property income against a $4,502/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2008
6,969 sqft lot
$N/A/sqft
$126 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David A. Dimarco • North American Realty of NV
Mls Name: GLVAR
Mls Provider:
Mls ID: #2694864
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 2025 of the Greater Las Vegas Association of REALTORS MLS. All rights reserved. [Click here for more information](/mls-disclaimers/#25)