Skip main navigation
Off market
  • $499,200

    118 Wynntry Dr, Henderson, NV 89074

    5beds
    2,100sqft
    SingleFamily
    Built in 1989
    6,098 Square Feet Lot
    $499,200 Zestimate®
    $238/sqft
    $2,505 Estimated rent

    Home value

    $499,200

    $474,000 - $524,000

    $2,505/mo

    Zestimate® history
    Loading
    Loading...

    Owner options

    List your home for rent

    $2,505/mo

    Rent Zestimate®

    Find your next renter with Zillow Rental Manager. Plus, with online applications, you can quickly screen prospective tenants – for free.

    Learn more

    $2,505/mo

    Rent Zestimate®

    Refinance and save

    $2,930/mo

    Est. payment

    Refinancing to a lower rate could help reduce your monthly payments and save thousands over the life of the loan.

    See today's rates

    $2,930/mo

    Est. payment

    Explore your selling options

    Work with a Zillow partner agent

    Leverage their expertise and Zillow's premium Showcase listings to get your home seen by more buyers.

    Get started

    List with your own agent

    Get your home in front of millions of buyers by listing it on Zillow.

    Learn how to do it

    Sell it yourself

    Take full control of how buyers see your home on Zillow by listing For Sale by Owner (FSBO).

    List your home

    What's special

    Modern upgradesFurnished roomsWalk-in closetFunctional shared spacesBeautifully updated home

    Hello Investors & Realtors who Represent Investors. Get This Turnkey PadSplit-Style Midterm Rental Investment – Fully Managed & Cash Flowing! Welcome to 118 Wynntry Dr, Henderson, NV 89074 — a rare off-market five-bedroom, three-bathroom midterm rental property generating consistent, hands-free cash flow. Priced at $620,000 with flexible seller financing available (no banks!), this beautifully updated home is ideal for investors looking to own a high-yield, multi-tenant rental in one of Henderson’s most desirable neighborhoods. Property Features: 5 spacious bedrooms (including a converted den — Zillow shows 4 beds) 3 full bathrooms, including a private en-suite in the king room Modern upgrades throughout Walk-in closet in primary suite Functional shared spaces designed for co-living Professionally cleaned and maintained Parking available Investment Highlights: Income potential: $5,000–$6,500/month Net profit: ~$4,000/month (after management + utilities) Each room rents for $900–$1400/month depending on season Property is co-hosted and professionally managed — truly passive income! Seller Financing Available! 5.99% interest, or as low as 4.5% with a larger down payment PITI: Approx. $3,200/month @ 6% APR Down Payment Minimum: $150,000 This is not your typical rental — it's a fully managed, midterm co-living asset. Think furnished rooms, reliable tenants (travel nurses, professionals), and stable income with zero landlord headaches. Whether you're expanding your portfolio, diving into midterm rentals, or looking for passive income that actually makes sense in today’s market — this is your next move. Reach out directly to the owner to schedule a showing or request a full buyer packet, including income breakdowns, management agreement, and property reports. Buyer’s Report: http://staticaws.narrpr.com/ReportsV2/66d6fc7e-079d-4955-acf7-8eab483f7ce0/118_Wynntry_Dr_Buyer_No_AVM.pdf Seller’s Report: https://www.narrpr.com/reports-v2/7a05c55e-1baf-4eb1-bb50-67c6b613eec4/pdf Please Note the listed price is for investors only who will keep it under current management. Don’t miss your chance to own this fully optimized income-producing property in booming Henderson! *** HERE'S OUR FAQs*** ? Will you accept an all cash offer? No. We will not accept an all cash offers. ? Want a lower interest rate? Here's how... Currently the interest rate of 6% is based on a 25% down payment. For every 5% extra you'll get 0.5% lower interest rate. We will accept UP TO 40% down which can lower the APR to as low as 4.5%. 30% Down = 5.5% APR 35% Down = 5.0% APR 40% Down = 4.5% APR ? Want a lower down payment? We're starting at 25% Down Payment and we'll go as low as 15% down... BUT for every 5% lower you'll pay 1% APR higher AND you'll have to pay your agent's commission, if you have one. AND you'll also have to have income verification and reserves to mitigate our risk. 20% Down = 7% APR (may not cash flow) 15% Down = 8% APR (probably won't cash flow) 10% Down = 9% APR (Doesn't cash flow at all anymore) ? Are you a realtor & Want a commission? We're willing to pay a FULL Buyers commission with the right offer. ? Are you willing to sell it to someone who wants to move in to live in it? Yes BUT it would be at a great expense to the buyer. ? Can You List the Property For us? If you bring us the buyer, you can also be the listing agent and get both sides of the transaction - on paper at least, though mostly just for your brokerage reporting. We will pay you an additional $1k for the extra bit of paperwork. Though we won't be listing it with you on the MLS because we've already agreed to list the property with an agent if we decide to list it on the MLS. ? How are you doing the seller financing? This is a 30 Year Fixed Interest Rate (Based on your down payment) Mortgage with no balloon, held in a land trust.

    This property is off market, which means it's not currently listed for sale or rent on Zillow. This may be different from what's available on other websites or public sources.

    Facts & features

    Interior

    Bedrooms & bathrooms
    • Bedrooms: 5
    • Bathrooms: 3
    • Full bathrooms: 3
    Heating
    • Forced air, Gas
    Cooling
    • Central
    Appliances
    • Included: Dishwasher, Dryer, Freezer, Garbage disposal, Microwave, Range / Oven, Refrigerator, Washer
    Features
    • Flooring: Tile, Carpet, Laminate
    • Basement: None
    • Has fireplace: Yes
    Interior area
    • Total interior livable area: 2,100 sqft

    Property

    Parking
    • Total spaces: 4
    • Parking features: Garage - Attached, Off-street, On-street
    Features
    • Exterior features: Stucco
    • Has view: Yes
    • View description: City
    Lot
    • Size: 6,098 Square Feet
    Details
    • Parcel number: 17713711006

    Construction

    Type & style
    • Home type: SingleFamily
    Materials
    • Frame
    • Roof: Tile
    Condition
    • Year built: 1989

    Community & HOA

    HOA
    • Has HOA: Yes
    • HOA fee: $11 monthly
    Location
    • Region: Henderson

    Financial & listing details

    • Price per square foot: $238/sqft
    • Tax assessed value: $264,689
    • Annual tax amount: $2,550

    Price history

    DateEventPrice
    9/11/2025Listing removed--
    Source: Owner Report a problem
    8/12/2025Price change$574,990-3.4%$274/sqft
    Source: LVR #2704365 Report a problem
    7/25/2025Price change$594,990-4%$283/sqft
    Source: LVR #2704365 Report a problem
    6/14/2025Price change$619,9990%$295/sqft
    Source: Owner Report a problem
    4/27/2025Listed for sale$620,000+82.1%$295/sqft
    Source: Owner Report a problem
    9/13/2019Sold$340,560-2.7%$162/sqft
    Source: LVR #2111228 Report a problem
    8/10/2019Pending sale$349,900$167/sqft
    Source: Barrett & Co, Inc #2111228 Report a problem
    8/4/2019Price change$349,900-1.2%$167/sqft
    Source: Barrett & Co, Inc #2111228 Report a problem
    7/17/2019Price change$354,000-1.4%$169/sqft
    Source: Barrett & Co, Inc #2111228 Report a problem
    7/3/2019Listed for sale$359,000+56.1%$171/sqft
    Source: Barrett & Co, Inc #2111228 Report a problem
    5/11/2018Sold$230,000-19.9%$110/sqft
    Source: Agent Provided Report a problem
    11/29/2016Listing removed$287,000$137/sqft
    Source: SellPro Realty #1824323 Report a problem
    11/29/2016Listed for sale$287,000-0.7%$137/sqft
    Source: SellPro Realty #1824323 Report a problem
    11/28/2016Sold$289,000+0.7%$138/sqft
    Source: LVR #1824323 Report a problem
    11/28/2016Pending sale$287,000$137/sqft
    Source: SellPro Realty #1824323 Report a problem
    10/14/2016Price change$287,000-1.9%$137/sqft
    Source: SellPro Realty #1824323 Report a problem
    9/20/2016Price change$292,500-0.8%$139/sqft
    Source: SellPro Realty #1824323 Report a problem
    8/12/2016Listed for sale$295,000+28.3%$140/sqft
    Source: SellPro Realty #1824323 Report a problem
    3/11/2016Sold$230,000-3.4%$110/sqft
    Source: LVR #1606543 Report a problem
    2/20/2016Price change$238,000-2.7%$113/sqft
    Source: SER Realty LLC #1606543 Report a problem
    11/20/2015Price change$244,500-2.2%$116/sqft
    Source: Premier Real Estate #1562359 Report a problem
    8/6/2015Listed for sale$250,000$119/sqft
    Source: Premier Real Estate #1562359 Report a problem
    12/22/2012Listing removed$1,295$1/sqft
    Source: Premier Real Estate #1294129 Report a problem
    12/6/2012Price change$1,295-7.2%$1/sqft
    Source: Premier Real Estate #1294129 Report a problem
    10/19/2012Listed for rent$1,395$1/sqft
    Source: Premier Real Estate #1294129 Report a problem

    Public tax history

    YearProperty taxesTax assessment
    2026$2,550 +8%$92,641 -3.2%
    2025$2,361 +8%$95,752 +6.9%
    2024$2,187 +8%$89,548 +14.6%
    2023$2,025 +8%$78,168 +6.2%
    2022$1,875 +7.7%$73,606 +4.6%
    2021$1,741 +6.7%$70,400 +6.4%
    2020$1,631 +4.8%$66,195 +4.9%
    2019$1,557 +6.9%$63,076
    2018$1,456 $63,076 -0.8%
    2017$1,456 $63,558 +6.2%
    2016$1,456 +0.3%$59,855 +9%
    2015$1,452 +3.2%$54,917 +16.5%
    2014$1,407 $47,134
    2013-- $47,134 +0.4%
    2012-- $46,947 -9.2%
    2011-- $51,699 +4.2%
    2010-- $49,636 -19.7%
    2009-- $61,823
    2008-- $61,823 -32.9%
    2007-- $92,200 +1.1%
    2006-- $91,156 +36.3%
    2005-- $66,878 +23.5%
    2004-- $54,142 +5.7%
    2003-- $51,219 +4.8%
    2002-- $48,860 +8.2%
    2001-- $45,170
    Find assessor info on the county website

    Neighborhood: Green Valley South

    Nearby schools

    GreatSchools rating
    Schools provided by the listing agent
    • Elementary: Roberts Aggie*
    • Middle: Schofield Jack Lund
    • High: Silverado

    Source: The MLS. This data may not be complete. We recommend contacting the local school district to confirm school assignments for this home.

    Get a cash offer in 3 minutes
    Find out how much your home could sell for in as little as 3 minutes with a no-obligation cash offer.
    Estimated market value
    $499,200
    Get a cash offer in 3 minutes
    Find out how much your home could sell for in as little as 3 minutes with a no-obligation cash offer.
    Estimated market value
    $499,200