Griffin Plan, Juniper TrailsHendersonNV89015
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 Griffin Plan, Juniper Trails, Henderson, NV, 89015 earns $485/mo cash flow from $2,531/mo rent with a $1,733/mo payment. Total monthly income totals $2,531/mo, and annual cash flow totals $5,824/yr on $117,348 capital. ROI tracks 24.87% on current figures, and rental yield reads 8.58% at a $353,990 purchase. Equity gained on principal adds $2,284/yr, and 5% annual appreciation supports $97,801 over five years. Five-year ROI reaches 128.94% and total cumulative return in cash sums $151,303. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,531/mo property income instead of your personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89015, Henderson, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,815 (100%) |
| Owner Occupied HU | 10,908 (61.2%) |
| Renter Occupied HU | 6,121 (34.4%) |
| Vacant Housing Units | 786 ( 4.4%) |
| Median Home Value | $432,465 |
| Average Home Value | $471,842 |
Housing Distribution
Address Breakdown
Residential
17,237
Single Family
14,460
Multi-Family
2,777
Businesses
646
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
