622 Celebratory PlHendersonNV89011
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 622 Celebratory Pl, Henderson, NV, 89011 priced at $431,887 pairs $3,023/mo rent with $453/mo cash flow after a $2,114/mo payment. Total monthly income equals $3,023/mo, and annual cash flow comes to $5,430/yr on $143,171 invested. Return on cash invested is 23.7% in year one, and rental yield stands at 8.4% on a $431,887 basis. Equity gained on principal adds $2,787/yr, and 5% annual appreciation accumulates to $119,322 by year five. Five-year ROI measures 122.88% and total cumulative return in cash reaches $175,927. For financing, Ziffy Mortgage’s DSCR program evaluates $3,023/mo property income against a $2,114/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2025
2,613 sqft lot
$N/A/sqft
$225 quarterly 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: Frank J. Gargano • Real Estate Consultants of Nv
Mls Name: GLVAR
Mls Provider:
Mls ID: #2701983
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)