921 Watford 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
Rental property for sale in Henderson at 921 Watford Pl, Henderson, NV, 89011 offers $2,404/mo rent that, after a $1,953/mo payment, leaves $98/mo cash flow. Total monthly income is $2,404/mo, and annual cash flow is $1,182/yr on $132,295 cash. Return on cash invested measures 20.8% in year one, and rental yield stands at 7.23% at a $399,080 entry. Equity gained on principal adds $2,575/yr while 5% annual appreciation compounds into $110,258 by year five. Five-year ROI records 107.1% and total cumulative return in cash reaches $141,687. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,404/mo property income versus a $1,953/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No 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
