1 Thorney LnBella VistaAR72714
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow1 Thorney Ln, Bella Vista, AR, 72714 in Bella Vista earns its strong cash-flow label: 13.49% yield, $3,656/mo rent, $1,661/mo net income, DSCR 2.50. The $325,211 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $89,850 by year five. Combined with $2,995/yr in principal paydown, total projected return reaches $230,139.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 13.5% | 6.1% |
| Monthly Cash Flow | $1,661 | $420 |
City averages based on Bella Vista market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,656 |
| Total Monthly Debt Service | $1,866 |
| DSCR Ratio | 1.96x |
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.
Single Family
Built in 1978
0.44 Acres lot
$N/A/sqft
$40 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72714, Bella Vista, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,796 (100%) |
| Owner Occupied HU | 5,607 (82.5%) |
| Renter Occupied HU | 695 (10.2%) |
| Vacant Housing Units | 494 ( 7.3%) |
| Median Home Value | $372,100 |
| Average Home Value | $504,142 |
Housing Distribution
Address Breakdown
Residential
6,373
Single Family
6,373
Multi-Family
0
Businesses
192
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 1978
0.44 Acres lot
$N/A/sqft
$40 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72714, Bella Vista, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,796 (100%) |
| Owner Occupied HU | 5,607 (82.5%) |
| Renter Occupied HU | 695 (10.2%) |
| Vacant Housing Units | 494 ( 7.3%) |
| Median Home Value | $372,100 |
| Average Home Value | $504,142 |
Housing Distribution
Address Breakdown
Residential
6,373
Single Family
6,373
Multi-Family
0
Businesses
192
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: The Limbird Team • Limbird Real Estate Group
Mls Name: ArkansasOne MLS
Mls Provider:
Mls ID: #1311690
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.