382 Gracious WayHendersonNV89011
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 382 Gracious Way, Henderson, NV, 89011 uses $159,120 cash to close to unlock $3,792/yr annual cash flow and $316/mo monthly cash flow. Total monthly income runs $3,089/mo, and a $2,349/mo payment keeps the spread at $316/mo. Purchase price stands at $480,000, and rental yield measures 7.72% with $3,089/mo rent. Return on cash invested shows 22.29% in year one, and 5% annual appreciation builds toward $132,615 over five years. Five-year ROI reaches 115.07% and total cumulative return in cash records $183,101. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,089/mo property income covering a $2,349/mo payment rather than investor’s personal income.
Single Family
Built in 2018
3,049 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89011, Henderson, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,743 (100%) |
| Owner Occupied HU | 13,320 (64.2%) |
| Renter Occupied HU | 5,204 (25.1%) |
| Vacant Housing Units | 2,219 (10.7%) |
| Median Home Value | $538,504 |
| Average Home Value | $591,741 |
Housing Distribution
Address Breakdown
Residential
18,233
Single Family
15,563
Multi-Family
2,670
Businesses
724
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices