828 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 828 Cottonwood Hill Pl, Henderson, NV, 89011 at $389,950 posts ROI 21.47% with $169/mo cash flow from $2,497/mo rent. Total monthly income equals $2,497/mo, and annual cash flow records $2,022/yr on $129,268 to close. Return on cash invested measures 21.47% and rental yield reads 7.68% at the current $389,950. Equity gained on principal adds $2,516/yr, and 5% annual appreciation supports $107,736 by year five. Five-year ROI prints 110.94% and total cumulative return in cash totals $143,417.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,497/mo property income rather than your personal income records (W2s, Paystubs, and 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: LVR
Mls Provider:
Mls ID: #2701976
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)