11300 Vine StShannon HillsAR72103
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 11300 Vine St, Shannon Hills, AR, 72103 in Shannon Hills is narrow, $150/mo net on $774/mo rent after the $459/mo debt service, but the property operates at break-even-plus, not a loss. At $102,000 with a 9.11% yield, the long-run equity case via 5% appreciation ($28,181 over five years) and $939/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.69 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $48,314.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 8.0% |
| Monthly Cash Flow | $150 | $300 |
City averages based on Shannon Hills market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $774 |
| Total Monthly Debt Service | $583 |
| DSCR Ratio | 1.33x |
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 1977
0.53 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72103, Mabelvale, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,774 (100%) |
| Owner Occupied HU | 3,914 (67.8%) |
| Renter Occupied HU | 1,275 (22.1%) |
| Vacant Housing Units | 585 (10.1%) |
| Median Home Value | $182,837 |
| Average Home Value | $229,521 |
Housing Distribution
Address Breakdown
Residential
5,722
Single Family
5,331
Multi-Family
391
Businesses
253
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 1977
0.53 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72103, Mabelvale, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,774 (100%) |
| Owner Occupied HU | 3,914 (67.8%) |
| Renter Occupied HU | 1,275 (22.1%) |
| Vacant Housing Units | 585 (10.1%) |
| Median Home Value | $182,837 |
| Average Home Value | $229,521 |
Housing Distribution
Address Breakdown
Residential
5,722
Single Family
5,331
Multi-Family
391
Businesses
253
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Karen E Hall • IRealty Arkansas - Sherwood
Mls Name: CARMLS
Mls Provider:
Mls ID: #25028745
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.