1 Highlands Crossing Dr APT 119Bella VistaAR72715
INVESTMENT ANALYSIS
Investment Verdict
Solid Income1 Highlands Crossing Dr APT 119, Bella Vista, AR, 72715 in Bella Vista carries a 1.71 coverage ratio, rent of $1,147/mo is 1.71 times the $670/mo payment. Rental yield 9.24%. That margin gives both the investor and Ziffy Mortgage's DSCR underwriting a comfortable buffer at a $149,000 acquisition price. No U.S. credit or income documentation required. Five-year appreciation adds $41,166; total projected cumulative return: $72,580.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 6.1% |
| Monthly Cash Flow | $(1,067) | $420 |
City averages based on Bella Vista market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,147 |
| Total Monthly Debt Service | $836 |
| DSCR Ratio | 1.37x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 2005
5.87 Acres lot
$N/A/sqft
No HOA
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
Condo
Built in 2005
5.87 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Christopher Brandon • The Brandon Group
Mls Name: ArkansasOne MLS
Mls ID: #1335041