117 Somersett DrArkadelphiaAR71923
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 117 Somersett Dr, Arkadelphia, AR, 71923 in Arkadelphia. Priced at $220,000, it generates $2,068/mo in gross rent and $745/mo in net monthly cash flow, a 11.28% yield that comfortably supports the 2.09 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $8,942. Five-year appreciation: $60,782. Equity from principal paydown: $2,026/yr. Total projected cumulative return: $131,270.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.3% | 7.5% |
| Monthly Cash Flow | $745 | $300 |
City averages based on Arkadelphia market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,068 |
| Total Monthly Debt Service | $1,235 |
| DSCR Ratio | 1.67x |
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 2012
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 71923, Arkadelphia, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,842 (100%) |
| Owner Occupied HU | 3,301 (48.2%) |
| Renter Occupied HU | 2,349 (34.3%) |
| Vacant Housing Units | 1,192 (17.4%) |
| Median Home Value | $219,012 |
| Average Home Value | $258,710 |
Housing Distribution
Address Breakdown
Residential
6,666
Single Family
5,960
Multi-Family
706
Businesses
714
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 2012
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 71923, Arkadelphia, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,842 (100%) |
| Owner Occupied HU | 3,301 (48.2%) |
| Renter Occupied HU | 2,349 (34.3%) |
| Vacant Housing Units | 1,192 (17.4%) |
| Median Home Value | $219,012 |
| Average Home Value | $258,710 |
Housing Distribution
Address Breakdown
Residential
6,666
Single Family
5,960
Multi-Family
706
Businesses
714
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rita K Smith • Bluebird Real Estate, LLC
Mls Name: CARMLS
Mls Provider:
Mls ID: #25026379
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.