664 Blue Crystal Creek RdHendersonNV89002
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 664 Blue Crystal Creek Rd, Henderson, NV, 89002 priced at $565,000 converts $3,398/mo rent into $99/mo cash flow after a $2,765/mo obligation. Total monthly income equals $3,398/mo, and annual cash flow totals $1,187/yr on $185,885 invested. Return on cash invested prints 20.7% in year one, and rental yield reads 7.22% against a $565,000 entry. Equity gained on principal adds $3,646/yr, while 5% annual appreciation compiles into $156,099 by year five. Five-year ROI reaches 106.57% and total cumulative return in cash sums $198,099. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,398/mo property income covering a $2,765/mo payment, not borrower’s personal income.
Single Family
Built in 2005
6,098 sqft lot
$N/A/sqft
$35 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Billie J. Williams • iProperties International
Mls Name: LVR
Mls Provider:
Mls ID: #2675324
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)