Lotus Plan, The Vista Pointe Collection at Portofino 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 Lotus Plan, The Vista Pointe Collection at Portofino at Lake Las Vegas, Henderson, NV, 89011 listed at $946,900 pairs $6,115/mo rent with a $4,635/mo payment to leave $644/mo cash flow. Total monthly income runs $6,115/mo, and annual cash flow reaches $7,723/yr on $311,530 cash to close. Return on cash invested measures 22.54% in year one, and rental yield registers 7.75% at a $946,900 basis. Equity gained on principal adds $6,110/yr, and annual property appreciation at 5% supports $261,611 by year five. Five-year ROI tracks 116.37% and total cumulative return in cash totals $362,532. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $6,115/mo property income relative to a $4,635/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
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
