818 Grape Vine Ave, Henderson, NV, 89002 | 6.87% Rental Yield

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1553 sft

8414 Montana Stream Ave, Las Vegas, NV, 89113

2 Bed
2 Bath
1512 sft

2738 Grand Forks Rd, Henderson, NV, 89052

3 Bed
3 Bath
1768 sft

3333 Nicki Cometa St, North Las Vegas, NV, 89032

3 Bed
3 Bath
1590 sft

3662 Via Mariposa Ave, Sunrise Manor, NV, 89115

Nearby investment properties with comparable prices

3 Bed
3 Bath
1478 sft

988 Gearus Pl, Henderson, NV, 89011

4 Bed
3 Bath
1880 sft

7128 Sixshooter Dr, Las Vegas, NV, 89119

3 Bed
3 Bath
1439 sft

1143 Heliodor Ave, Henderson, NV, 89011

3 Bed
2 Bath
1371 sft

1155 Heliodor Ave, Henderson, NV, 89011

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 818 Grape Vine Ave, Henderson, NV, 89002 priced at $489,800 converts $2,804/mo rent into after a $2,397/mo obligation. Total monthly income equals $2,804/mo. Return on cash invested prints 19.72% in year one, and rental yield reads 6.87% against a $489,800 entry. Equity gained on principal adds $3,161/yr, while 5% annual appreciation compiles into $135,323 by year five. Five-year ROI reaches 101.3% and total cumulative return in cash sums $164,481. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,804/mo property income covering a $2,397/mo payment, not borrower’s personal income.

Single Family

Built in 1995

6,098 sqft lot

$N/A/sqft

No HOA