Plan 2044 Modeled Plan, Gardens at Inspirada,Henderson,NV,89044

Investment Highlights

Rental property for sale in Henderson at Plan 2044 Modeled Plan, Gardens at Inspirada, Henderson, NV, 89044 generates $2,969/mo in rent and, after a $2,271/mo payment, leaves $288/mo in cash flow. Total monthly income is $2,969/mo, and annual cash flow is $3,458/yr on $153,813 invested. Return on cash invested sits at 22.16% in year one, and rental yield is 7.68% on a $463,990 entry. Equity gained on principal adds $2,994/yr, while 5% annual appreciation builds toward $128,192 over five years. Five-year ROI reaches 114.38% and total cumulative return in cash sums $175,926. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,969/mo property income rather than buyer’s personal income.