1 Stonehaven PlBella VistaAR72715
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at 1 Stonehaven Pl, Bella Vista, AR, 72715 in Bella Vista the bet is firmly on appreciation. Rental yield 1.88%. The 1.88% gross yield on a $1,535,000 price is below income-first thresholds, but 5%/yr value growth projects $424,092 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (0.35) finances the acquisition on rental income alone. A larger down payment (30–35%) reduces monthly debt service and tightens the spread. Total projected cumulative return: $141,534.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 1.9% | 6.1% |
| Monthly Cash Flow | $(6,827) | $420 |
City averages based on Bella Vista market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,400 |
| Total Monthly Debt Service | $8,616 |
| DSCR Ratio | 0.28x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Single Family
Built in 2001
1.27 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
Single Family
Built in 2001
1.27 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: District III • Weichert, REALTORS Griffin Company Bentonville
Mls Name: ArkansasOne MLS
Mls ID: #1323696