331 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 331 Cymbal Pl, Henderson, NV, 89015 offers $2,531/mo rent that, after a $2,035/mo payment, leaves $129/mo cash flow. Total monthly income is $2,531/mo, and annual cash flow is $1,545/yr on $137,810 cash. Return on cash invested measures 21.03% in year one, and rental yield stands at 7.31% at a $415,716 entry. Equity gained on principal adds $2,683/yr while 5% annual appreciation compounds into $114,855 by year five. Five-year ROI records 108.31% and total cumulative return in cash reaches $149,262. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,531/mo property income versus a $2,035/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
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
