322 Cymbal PlHendersonNV89015
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 322 Cymbal Pl, Henderson, NV, 89015 priced at $394,800 converts $2,531/mo rent into $250/mo cash flow after a $1,932/mo obligation. Total monthly income equals $2,531/mo, and annual cash flow totals $3,003/yr on $130,876 invested. Return on cash invested prints 22.2% in year one, and rental yield reads 7.69% against a $394,800 entry. Equity gained on principal adds $2,548/yr, while 5% annual appreciation compiles into $109,076 by year five. Five-year ROI reaches 114.62% and total cumulative return in cash sums $150,015. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,531/mo property income covering a $1,932/mo payment, not borrower’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89015, Henderson, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,815 (100%) |
| Owner Occupied HU | 10,908 (61.2%) |
| Renter Occupied HU | 6,121 (34.4%) |
| Vacant Housing Units | 786 ( 4.4%) |
| Median Home Value | $432,465 |
| Average Home Value | $471,842 |
Housing Distribution
Address Breakdown
Residential
17,237
Single Family
14,460
Multi-Family
2,777
Businesses
646
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
