850 J StHawthorneNV89415
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 Hawthorne at 850 J St, Hawthorne, NV, 89415 priced at $109,000 converts $867/mo rent into $237/mo cash flow after a $534/mo obligation. Total monthly income equals $867/mo, and annual cash flow totals $2,841/yr on $36,134 invested. Return on cash invested prints 27.77% in year one, and rental yield reads 9.54% against a $109,000 entry. Equity gained on principal adds $703/yr, while 5% annual appreciation compiles into $30,115 by year five. Five-year ROI reaches 144.49% and total cumulative return in cash sums $52,210. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $867/mo property income covering a $534/mo payment, not borrower’s personal income.
Single Family
Built in 1963
9,147 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89415, Hawthorne, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,015 (100%) |
| Owner Occupied HU | 1,084 (53.8%) |
| Renter Occupied HU | 557 (27.6%) |
| Vacant Housing Units | 374 (18.6%) |
| Median Home Value | $186,290 |
| Average Home Value | $210,337 |
Housing Distribution
Address Breakdown
Residential
271
Single Family
247
Multi-Family
24
Businesses
130
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices