491 Waterfall Cove CtHendersonNV89002
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 491 Waterfall Cove Ct, Henderson, NV, 89002 with 5% annual appreciation on a $349,990 basis while $2,407/mo rent supports operations. Total monthly income totals $2,407/mo and a $1,713/mo payment preserves $49/mo for cash returns. Annual cash flow comes to $592/yr on $116,022 deployed, and return on cash invested reaches 20.42% in year one. Equity gained on principal adds $2,258/yr, and five-year appreciation sums $96,696 alongside rental yield of 8.25%. Five-year ROI measures 106.31% and total cumulative return in cash totals $123,347.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,407/mo property income versus a $1,713/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Townhouse
Built in 2023
1,742 sqft lot
$N/A/sqft
$171 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Craig Tann • Huntington & Ellis, A Real Est
Mls Name: LVR
Mls Provider:
Mls ID: #2731319
Disclaimer: The data relating to real estate for sale on this web site comes in part from the INTERNET DATA EXCHANGE Program of the Las Vegas 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 Las Vegas REALTORS MLS. All rights reserved. [Click here for more information](/mls-disclaimers/#25)