1203 W Rogers AveHarrisonAR72601
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 1203 W Rogers Ave, Harrison, AR, 72601 in Harrison. At $370,000 it earns $2,878/mo in rent and distributes $649/mo to the owner after the $1,664/mo payment, a consistent 9.33% yield. DSCR 1.73 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $102,224 in value; $3,408/yr in principal paydown compounds ownership stake. Total projected return: $181,846.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.3% | 6.5% |
| Monthly Cash Flow | $649 | $200 |
City averages based on Harrison market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,878 |
| Total Monthly Debt Service | $2,081 |
| DSCR Ratio | 1.38x |
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 1998
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72601, Harrison, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,593 (100%) |
| Owner Occupied HU | 9,193 (63.0%) |
| Renter Occupied HU | 4,066 (27.9%) |
| Vacant Housing Units | 1,334 ( 9.1%) |
| Median Home Value | $214,852 |
| Average Home Value | $274,400 |
Housing Distribution
Address Breakdown
Residential
13,474
Single Family
12,913
Multi-Family
561
Businesses
1,055
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 1998
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72601, Harrison, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,593 (100%) |
| Owner Occupied HU | 9,193 (63.0%) |
| Renter Occupied HU | 4,066 (27.9%) |
| Vacant Housing Units | 1,334 ( 9.1%) |
| Median Home Value | $214,852 |
| Average Home Value | $274,400 |
Housing Distribution
Address Breakdown
Residential
13,474
Single Family
12,913
Multi-Family
561
Businesses
1,055
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Melissa Collins • Weichert, REALTORS-Market Edge
Mls Name: NABOR AR
Mls Provider:
Mls ID: #1302374
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. Information is deemed reliable but not guaranteed.