Gardengate Plan, Del Webb at Lake Las VegasHendersonNV89011
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 Gardengate Plan, Del Webb at Lake Las Vegas, Henderson, NV, 89011 earns $169/mo cash flow from $3,757/mo rent with a $3,039/mo payment. Total monthly income totals $3,757/mo, and annual cash flow totals $2,033/yr on $204,306 capital. ROI tracks 21.06% on current figures, and rental yield reads 7.26% at a $620,990 purchase. Equity gained on principal adds $4,007/yr, and 5% annual appreciation supports $171,568 over five years. Five-year ROI reaches 108.41% and total cumulative return in cash sums $221,498. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,757/mo property income instead of your personal income.
Single Family
Built in 2026
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
