Cedar Plan 2 Plan, Ashwood at CadenceHendersonNV89011
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 Cedar Plan 2 Plan, Ashwood at Cadence, Henderson, NV, 89011 earns $2,106/mo cash flow from $5,220/mo rent with a $2,638/mo payment. Total monthly income totals $5,220/mo, and annual cash flow totals $25,271/yr on $177,328 capital. ROI tracks 34.31% on current figures, and rental yield reads 11.62% at a $538,990 purchase. Equity gained on principal adds $3,478/yr, and 5% annual appreciation supports $148,913 over five years. Five-year ROI reaches 179.5% and total cumulative return in cash sums $318,297. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,220/mo property income instead of your personal income.
Single Family
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
