The Hawthorne Plan, The Simplicity Collection at Legacy TrailsFernleyNV89408
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 Fernley at The Hawthorne Plan, The Simplicity Collection at Legacy Trails, Fernley, NV, 89408 with 5% annual appreciation on a $441,990 basis while $2,856/mo rent supports operations. Total monthly income totals $2,856/mo and a $2,163/mo payment preserves $303/mo for cash returns. Annual cash flow comes to $3,631/yr on $146,520 deployed, and return on cash invested reaches 22.39% in year one. Equity gained on principal adds $2,852/yr, and five-year appreciation sums $122,114 alongside rental yield of 7.75%. Five-year ROI measures 115.59% and total cumulative return in cash totals $169,355.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,856/mo property income versus a $2,163/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 89408, Fernley, NV area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,552 (100%) |
| Owner Occupied HU | 6,617 (69.3%) |
| Renter Occupied HU | 2,502 (26.2%) |
| Vacant Housing Units | 433 ( 4.5%) |
| Median Home Value | $369,852 |
| Average Home Value | $401,265 |
Housing Distribution
Address Breakdown
Residential
9,094
Single Family
8,996
Multi-Family
98
Businesses
490
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices