522 Copper Falcon AveHendersonNV89011
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 522 Copper Falcon Ave, Henderson, NV, 89011 offers $5,220/mo rent that, after a $2,967/mo payment, leaves $1,643/mo cash flow. Total monthly income is $5,220/mo, and annual cash flow is $19,711/yr on $199,412 cash. Return on cash invested measures 29.94% in year one, and rental yield stands at 10.33% at a $606,117 entry. Equity gained on principal adds $3,911/yr while 5% annual appreciation compounds into $167,459 by year five. Five-year ROI records 156.26% and total cumulative return in cash reaches $311,592. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,220/mo property income versus a $2,967/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
7,405 sqft lot
$N/A/sqft
$75 monthly 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
Listed by: Edward A. Aiello • D R Horton Inc
Mls Name: GLVAR
Mls Provider:
Mls ID: #2677114
Disclaimer: The data relating to real estate for sale on this web site comes in part from the INTERNET DATA EXCHANGE Program of the Greater Las Vegas Association of 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 of the Greater Las Vegas Association of REALTORS MLS. All rights reserved. [Click here for more information](/mls-disclaimers/#25)