Property SearchContact
OverviewWhat's SpecialLocationAssumption SnapshotFacts & Features
primary-1
primary-2primary-3
Closed
Closed

$344,900

($114,723 down)
FHA

965 Nevada State Drive UNIT 27102, Henderson, NV 89002

3
3
1,542 sqft
PITI Monthly
$1,698.06 /mo

Listing courtesy of: Craig Tann, Huntington & Ellis, A Real Est

Assumed Rate

3.45%
7.15%

Principal & Interest

$1,150 /mo
$1,740 /mo
$42,235 in interest paid off

What's Special

SHOPPING
DINING
MODERN
GRANITE COUNTERTOPS
INVESTMENT OPPORTUNITY
2020 built two story townhome in the City of Henderson! This beautifully upgraded unit has 3 bedrooms, 3 bathrooms, an attached 2 car garage and
boasts a state-of-the-art smart home system allowing you to control the thermostat, entry, and garage door with a convenient app. Step inside to
discover upgraded cabinets and gorgeous granite countertops, perfectly complemented by an upgraded stainless steel appliance package. Enjoy
modern upgrades with the tankless water heater and water softening system. The HOA ensures a hassle-free lifestyle by covering exterio... Show more
... Show more

Assumption Snapshot

Type of Loan
FHA
Interest Rate
3.45
Remaining Loan Term
25 years, 0 months
Monthly PITI
$1,698.06/mo
Estimated Loan Balance
$161,602
Cash to close
$114,723
Interest Paid
$42,235

Facts & Features

Interior

Bedrooms & Bathrooms
  • Bedrooms: 3
  • Bathrooms: 3
Cooling & Heating
  • Cooling: CentralAir, Electric
  • Heating: Central, Gas
Features
  • Materials: Drywall
  • Community: Unknown
  • Has Fireplace: No
  • Fireplace Features: Unknown
  • Flooring: Carpet, Linoleum, LuxuryVinyl, LuxuryVinylPlank, Vinyl

Exterior

Fencing
  • Fencing: None
Roof
  • Roof: Tile
Parking
  • Garage: Yes
  • Garage Spaces: 2
  • Carport: No
  • Carport Spaces:
Water
  • Sewer: PublicSewer
  • Water Source: Public
Pool
  • Has Pool: No
  • Pool Features: Community

Construction

Type & Style
  • Stories:
  • Home type: Townhouse
  • Architectural Style: TwoStory
Materials
  • Drywall
  • Roof: Tile
Condition
  • Year Built: 2020
Details
  • Builder:

Community & HOA

Community
  • Subdivision: Waverly Condo
  • Features: Pool
HOA
  • Has HOA: Yes
  • HOA Name: Management Trust
  • HOA Amenities: Unknown
  • HOA Fee: $200
  • HOA Frequency: $Monthly
Location
  • Region: Henderson

Financial Details

  • Price per Sqft: $223.67
  • Tax Annual Amount: $2592
  • On Market Date: Aug 06, 2024
Inquire about this property
​
​
​
​
​

We will reach out to you with more details

Apply to Assume

Fill out an application to explore financing options for assuming this loan.

Apply now

Savings Calculator

Current cash to close is $114,723 (33%)
You can enter any amount below - secondary financing will cover the difference if needed.
33%
$
0%20%50%

You cover the entire equity of $114,723!

Enter a smaller amount if you prefer to use secondary financing.

Loan Breakdown

Assumed Mortgage3.45% Sellers Rate
$230,177
Your Cash$114,723
Total Purchase Price:$344,900

Assumed vs Traditional Mortgage

Assumed @ 3.45%
$1,150/mo
Traditional @ 7.15%
$1,805/mo
You save $655/month ($7,862/year)

*Secondary financing rates are an estimated value based on input

MLS ID: 2598616

Listing From:

Last updated: Aug 12, 2024 02:54pm

© 2025, GLVAR. All rights reserved. Information deemed to be reliable but not guaranteed. The data relating to real estate for sale on this website comes in part from the Broker Reciprocity Program. Listing broker has attempted to offer accurate data, but buyers are advised to confirm all items. IDX information is provided exclusively for consumers’ personal, non-commercial use and that it may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information deemed reliable but not guaranteed to be accurate. Listing information updated daily.

Assumed Rate

3.45%
7.15%

Principal & Interest

$1,150 /mo
$1,740 /mo
$42,235 in interest paid off
Inquire about this property
​
​
​
​
​

We will reach out to you with more details

Apply to Assume

Fill out an application to explore financing options for assuming this loan.

Apply now

Savings Calculator

Current cash to close is $114,723 (33%)
You can enter any amount below - secondary financing will cover the difference if needed.
33%
$
0%20%50%

You cover the entire equity of $114,723!

Enter a smaller amount if you prefer to use secondary financing.

Loan Breakdown

Assumed Mortgage3.45% Sellers Rate
$230,177
Your Cash$114,723
Total Purchase Price:$344,900

Assumed vs Traditional Mortgage

Assumed @ 3.45%
$1,150/mo
Traditional @ 7.15%
$1,805/mo
You save $655/month ($7,862/year)

*Secondary financing rates are an estimated value based on input

Follow Us
Berkshire Hathaway HomeServices California Realty
Agent/Broker
Dave CoreyBerkshire Hathaway HomeServices California Realty(213) 505-2098berkshiresc@fyremail.netMLS
Resources
Apply to Assume
Navigate
BuyersSellersRealtorsBlogsContact
Get in Touch
(213) 505-2098berkshiresc@fyremail.net
Powered By UMe.

© 2025 Listing Service, All rights reserved. The data relating to real estate for sale on this website comes in part from the Listing Service. Real estate listings held by brokerage firms other than Berkshire Hathaway HomeServices California Realty are marked with the Listing Service logo and detailed information about them includes the name of the listing brokers. All information deemed reliable but not guaranteed and should be independently verified. All properties are subject to prior sale, change or withdrawal. Neither listing broker(s) nor Listing Service shall be responsible for any typographical errors, misinformation, misprints and shall be held totally harmless.
May, 14 2025

equal-housing

Berkshire Hathaway HomeServices California Realty © 2025 is committed to and abides by the Fair Housing Act of Equal Opportunity.

Terms and ConditionsPrivacy PolicySitemap

Get Started Now

Discover the power of assumable homes

​
​
​
​
I am a...
​
Who referred you?
Inquire about this property
​
​
​
​
​

We will reach out to you with more details

Apply to Assume

Fill out an application to explore financing options for assuming this loan.

Apply now