10624 Mason DrNorth Little RockAR72113
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 10624 Mason Dr, North Little Rock, AR, 72113 in North Little Rock is narrow, $152/mo net on $1,385/mo rent after the $904/mo debt service, but the property operates at break-even-plus, not a loss. At $201,030 with a 8.27% yield, the long-run equity case via 5% appreciation ($55,541 over five years) and $1,852/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.53 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $85,957.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 7.2% |
| Monthly Cash Flow | $152 | $850 |
City averages based on North Little Rock market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,385 |
| Total Monthly Debt Service | $1,153 |
| DSCR Ratio | 1.20x |
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 2025
4,356 sqft lot
$N/A/sqft
$300 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72113, Maumelle, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,412 (100%) |
| Owner Occupied HU | 6,909 (55.7%) |
| Renter Occupied HU | 4,812 (38.8%) |
| Vacant Housing Units | 691 ( 5.6%) |
| Median Home Value | $297,719 |
| Average Home Value | $313,317 |
Housing Distribution
Address Breakdown
Residential
12,595
Single Family
9,876
Multi-Family
2,719
Businesses
959
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 2025
4,356 sqft lot
$N/A/sqft
$300 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72113, Maumelle, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,412 (100%) |
| Owner Occupied HU | 6,909 (55.7%) |
| Renter Occupied HU | 4,812 (38.8%) |
| Vacant Housing Units | 691 ( 5.6%) |
| Median Home Value | $297,719 |
| Average Home Value | $313,317 |
Housing Distribution
Address Breakdown
Residential
12,595
Single Family
9,876
Multi-Family
2,719
Businesses
959
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jennifer Owens • Lennar Realty
Mls Name: CARMLS
Mls Provider:
Mls ID: #25050276
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.