824 Cottonwood Hill 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
Investment property for sale in Henderson at 824 Cottonwood Hill Pl, Henderson, NV, 89011 earns $448/mo cash flow from $3,023/mo rent with a $2,118/mo payment. Total monthly income totals $3,023/mo, and annual cash flow totals $5,373/yr on $143,435 capital. ROI tracks 23.66% on current figures, and rental yield reads 8.38% at a $432,685 purchase. Equity gained on principal adds $2,792/yr, and 5% annual appreciation supports $119,543 over five years. Five-year ROI reaches 122.62% and total cumulative return in cash sums $175,878. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,023/mo property income instead of your personal income.
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: #2701972
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)