1003 Beacon Hill CvLittle RockAR72211
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
Investment Highlights
Rental property for sale in Little Rock at 1003 Beacon Hill Cv, Little Rock, AR, 72211 generates $2,650/mo in rent and, after a $1,542/mo payment, leaves $756/mo in cash flow. Total monthly income is $2,650/mo, and annual cash flow is $9,075/yr on $104,423 invested. Return on cash invested sits at 28.6% in year one, and rental yield is 10.1% on a $315,000 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation builds toward $87,029 over five years. Five-year ROI reaches 149.25% and total cumulative return in cash sums $155,849. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,650/mo property income rather than buyer’s personal income.
Single Family
Built in 1973
10,018 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72211, Little Rock, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,358 (100%) |
| Owner Occupied HU | 5,327 (43.1%) |
| Renter Occupied HU | 5,915 (47.9%) |
| Vacant Housing Units | 1,116 ( 9.0%) |
| Median Home Value | $265,759 |
| Average Home Value | $319,390 |
Housing Distribution
Address Breakdown
Residential
12,109
Single Family
7,793
Multi-Family
4,316
Businesses
1,096
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jacob Campbell • Keller Williams Realty
Mls Name: CARMLS
Mls ID: #25033584