821 Crabapple Dr,Henderson,NV,89002

Investment Highlights

Rental property for sale in Henderson at 821 Crabapple Dr, Henderson, NV, 89002 priced at $400,000 pairs $2,324/mo rent with $13/mo cash flow after a $1,958/mo payment. Total monthly income equals $2,324/mo, and annual cash flow comes to $152/yr on $132,600 invested. Return on cash invested is 20.02% in year one, and rental yield stands at 6.97% on a $400,000 basis. Equity gained on principal adds $2,581/yr, and 5% annual appreciation accumulates to $110,513 by year five. Five-year ROI measures 102.93% and total cumulative return in cash reaches $136,480. For financing, Ziffy Mortgage’s DSCR program evaluates $2,324/mo property income against a $1,958/mo payment instead of your W2s, 1099s, or Tax returns.