987 Gearus 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 987 Gearus Pl, Henderson, NV, 89011 priced at $414,490 converts $2,538/mo rent into $9/mo cash flow after a $2,029/mo obligation. Total monthly income equals $2,538/mo, and annual cash flow totals $106/yr on $137,403 invested. Return on cash invested prints 19.99% in year one, and rental yield reads 7.35% against a $414,490 entry. Equity gained on principal adds $2,675/yr, while 5% annual appreciation compiles into $114,516 by year five. Five-year ROI reaches 103.14% and total cumulative return in cash sums $141,713. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,538/mo property income covering a $2,029/mo payment, not borrower’s personal income.
Townhouse
Built in 2024
1,306 sqft lot
$N/A/sqft
$134 monthly 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: GLVAR
Mls Provider:
Mls ID: #2622276
Disclaimer: The data relating to real estate for sale on this web site comes in part from the INTERNET DATA EXCHANGE Program of the Greater Las Vegas Association of 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 2024 of the Greater Las Vegas Association of REALTORS MLS. All rights reserved. [Click here for more information](/info/mls-disclaimers/#mls_25)