Henderson, NV — Rental Investment Analysis
🔴WEAK— appreciation play onlyCap Rate
3.9%
Below average
Monthly Cash Flow
-$991
After all expenses
Price-to-Rent
14.6
Investor-friendly
DSCR
0.62
Fails
📊 Key Metrics
- Median Home Price
- $470,532
- Average Rent (3BR)
- $2,730/mo
- Price-to-Rent Ratio
- 14.6(good)
- 1% Rule
- 0.57%(fails — need 1%+)
- Cash-on-Cash Return
- -10.7%
- Vacancy Rate
- 8.0%
📈 Market Strength
Assumptions Used
20% down, 7.000000000000001% rate, 30yr, 8% vacancy, 10% maintenance
Customize these numbers →🏘️ Best Zip Codes in Henderson for Investors
All Zip Codes in Henderson
| Zip | Cap Rate | Cash Flow | Home Price | Rent (3BR) | DSCR |
|---|---|---|---|---|---|
| 89044 | 4.6% | -$800 | $537,316 | $3,440/mo | 0.72 |
| 89014 | 4.4% | -$659 | $406,802 | $2,540/mo | 0.70 |
| 89074 | 4.1% | -$897 | $467,757 | $2,750/mo | 0.64 |
| 89002 | 4.0% | -$927 | $467,263 | $2,710/mo | 0.63 |
| 89012 | 3.8% | -$1,130 | $531,564 | $2,990/mo | 0.60 |
| 89011 | 3.4% | -$1,164 | $473,307 | $2,470/mo | 0.54 |
| 89015 | 3.3% | -$1,055 | $407,188 | $2,060/mo | 0.51 |
| 89052 | 3.1% | -$1,677 | $607,758 | $2,950/mo | 0.48 |