616 Hidden Valley Dr, Henderson, NV, 89002 | $51/mo Cash Flow

For Sale

Listed for sale 2 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1164 sft

1603 Teardrop St, Las Vegas, NV, 89142

2 Bed
2 Bath
1058 sft

7933 Settlers Ridge Ln, Las Vegas, NV, 89145

3 Bed
2 Bath
1192 sft

8455 W Sahara Ave APT 265, Las Vegas, NV, 89117

2 Bed
1 Bath
917 sft

7400 W Flamingo Rd APT 2094, Las Vegas, NV, 89147

Nearby investment properties with comparable prices

2 Bed
1 Bath
948 sft

533 Date St, Boulder City, NV, 89005

3 Bed
1 Bath
2080 sft

2375 Marion St, Las Vegas, NV, 89104

3 Bed
2 Bath
1175 sft

1713 Golden Sky Dr, Las Vegas, NV, 89106

2 Bed
3 Bath
1183 sft

4235 Norstad St #2, Las Vegas, NV, 89115

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

Rental property for sale in Henderson at 616 Hidden Valley Dr, Henderson, NV, 89002 priced at $389,000 converts $2,299/mo rent into $51/mo cash flow after a $1,904/mo obligation. Total monthly income equals $2,299/mo, and annual cash flow totals $617/yr on $128,954 invested. Return on cash invested prints 20.39% in year one, and rental yield reads 7.09% against a $389,000 entry. Equity gained on principal adds $2,510/yr, while 5% annual appreciation compiles into $107,474 by year five. Five-year ROI reaches 104.88% and total cumulative return in cash sums $135,246. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,299/mo property income covering a $1,904/mo payment, not borrower’s personal income.

Single Family

Built in 1976

6,969 sqft lot

$N/A/sqft

No HOA