965 Nevada State Dr UNIT 35101,Henderson,NV,89002

Investment Highlights

Rental property for sale in Henderson at 965 Nevada State Dr UNIT 35101, Henderson, NV, 89002 generates $2,447/mo in rent and, after a $1,833/mo payment, leaves $259/mo in cash flow. Total monthly income is $2,447/mo, and annual cash flow is $3,109/yr on $124,180 invested. Return on cash invested sits at 22.41% in year one, and rental yield is 7.84% on a $374,600 entry. Equity gained on principal adds $2,417/yr, while 5% annual appreciation builds toward $103,495 over five years. Five-year ROI reaches 115.84% and total cumulative return in cash sums $143,853. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,447/mo property income rather than buyer’s personal income.