Cambridge Plan, Jasper PointHendersonNV89011
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
Investment property for sale in Henderson at Cambridge Plan, Jasper Point, Henderson, NV, 89011 offers a 7.22% rental yield on a $421,990 purchase with $2,538/mo rent. Total monthly income registers $2,538/mo, and a $2,065/mo payment leaves $100/mo available for distribution. Annual cash flow reaches $1,203/yr on $139,890 to close, and return on cash invested stands at 20.77% in year one. Equity gained on principal adds $2,723/yr while 5% annual appreciation supports $116,588 over five years. Portfolio math shows five-year ROI at 106.93% and total cumulative return in cash at $149,588. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,538/mo property income against a $2,065/mo payment rather than investor’s personal income documents like 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
