Violet Plan, The Coletta 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 Violet Plan, The Coletta Collection at Portofino at Lake Las Vegas, Henderson, NV, 89011 uses $255,301 cash to close to unlock $1,758/yr annual cash flow and $147/mo monthly cash flow. Total monthly income runs $4,630/mo, and a $3,798/mo payment keeps the spread at $147/mo. Purchase price stands at $775,990, and rental yield measures 7.16% with $4,630/mo rent. Return on cash invested shows 20.75% in year one, and 5% annual appreciation builds toward $214,392 over five years. Five-year ROI reaches 106.77% and total cumulative return in cash records $272,585. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,630/mo property income covering a $3,798/mo payment rather than investor’s 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
