10859 Danny Bryan RdPrairie GroveAR72753
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 10859 Danny Bryan Rd, Prairie Grove, AR, 72753 in Prairie Grove is capital appreciation. Rental yield 3.27%. The 3.27% gross yield at $775,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $214,118 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.61) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $129,534.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3.3% | 7.0% |
| Monthly Cash Flow | $(2,544) | $800 |
City averages based on Prairie Grove market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,114 |
| Total Monthly Debt Service | $4,350 |
| DSCR Ratio | 0.49x |
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.
Multi Family
Built in 2022
0.49 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72753, Prairie Grove, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,673 (100%) |
| Owner Occupied HU | 3,361 (71.9%) |
| Renter Occupied HU | 1,029 (22.0%) |
| Vacant Housing Units | 283 ( 6.1%) |
| Median Home Value | $292,320 |
| Average Home Value | $345,014 |
Housing Distribution
Address Breakdown
Residential
4,510
Single Family
4,510
Multi-Family
0
Businesses
217
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
Multi Family
Built in 2022
0.49 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72753, Prairie Grove, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,673 (100%) |
| Owner Occupied HU | 3,361 (71.9%) |
| Renter Occupied HU | 1,029 (22.0%) |
| Vacant Housing Units | 283 ( 6.1%) |
| Median Home Value | $292,320 |
| Average Home Value | $345,014 |
Housing Distribution
Address Breakdown
Residential
4,510
Single Family
4,510
Multi-Family
0
Businesses
217
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Debra Barnes • Coldwell Banker Harris McHaney & Faucette -Fayette
Mls Name: ArkansasOne MLS
Mls ID: #1333256