3283 Pergusa Dr, Henderson, NV, 89044 | $95/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1250 sft

8665 Catalonia Dr, Las Vegas, NV, 89117

3 Bed
2 Bath
1198 sft

4517 Queen Angel Ct, Las Vegas, NV, 89110

3 Bed
3 Bath
1892 sft

3569 Ruth Dr, Las Vegas, NV, 89121

2 Bed
3 Bath
1396 sft

3388 Pavlo St, Las Vegas, NV, 89121

Nearby investment properties with comparable prices

3 Bed
3 Bath
1413 sft

PROSPERITY 290 Plan, Independence, Las Vegas, NV, 89122

2 Bed
2 Bath
902 sft

4200 S Valley View Blvd UNIT 2117, Las Vegas, NV, 89103

4 Bed
2 Bath
1524 sft

251 Mariposa Way, Henderson, NV, 89015

3 Bed
2 Bath
1226 sft

147 N Christy Ln, Las Vegas, NV, 89110

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Henderson at 3283 Pergusa Dr, Henderson, NV, 89044 uses $138,899 cash to close to unlock $1,139/yr annual cash flow and $95/mo monthly cash flow. Total monthly income runs $2,516/mo, and a $2,051/mo payment keeps the spread at $95/mo. Purchase price stands at $419,000, and rental yield measures 7.21% with $2,516/mo rent. Return on cash invested shows 20.73% in year one, and 5% annual appreciation builds toward $115,762 over five years. Five-year ROI reaches 106.69% and total cumulative return in cash records $148,193. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,516/mo property income covering a $2,051/mo payment rather than investor’s personal income.

Townhouse

Built in 2020

2,178 sqft lot

$N/A/sqft

No HOA