965 Nevada State Dr #11202, Henderson, NV, 89002 | $418/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1417 sft

3415 Jewel Cave Dr, Las Vegas, NV, 89122

2 Bed
2 Bath
1135 sft

855 N Stephanie St UNIT 2311, Henderson, NV, 89014

2 Bed
2 Bath
1175 sft

2325 Windmill Pkwy APT 1124, Henderson, NV, 89074

2 Bed
2 Bath
1200 sft

3425 E Russell Rd UNIT 121, Paradise Town, NV, 89120

Nearby investment properties with comparable prices

2 Bed
2 Bath
1263 sft

1451 Di Blasi Dr APT 103, Las Vegas, NV, 89119

1 Bed
1 Bath
931 sft

211 E Flamingo Rd #1011, Las Vegas, NV, 89169

2 Bed
2 Bath
884 sft

4835 S Torrey Pines Dr UNIT 104, Las Vegas, NV, 89103

1 Bed
1 Bath
941 sft

211 E Flamingo Rd #1012, Las Vegas, NV, 89169

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Henderson at 965 Nevada State Dr #11202, Henderson, NV, 89002 generates $2,186/mo in rent and, after a $1,498/mo payment, leaves $418/mo in cash flow. Total monthly income is $2,186/mo, and annual cash flow is $5,012/yr on $101,439 invested. Return on cash invested sits at 24.85% in year one, and rental yield is 8.57% on a $305,999 entry. Equity gained on principal adds $1,975/yr, while 5% annual appreciation builds toward $84,542 over five years. Five-year ROI reaches 128.81% and total cumulative return in cash sums $130,667. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,186/mo property income rather than buyer’s personal income.

Townhouse

Built in 2022

6,647 sqft lot

$N/A/sqft

No HOA