121 Hayden DrBeebeAR72012
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Beebe rental at 121 Hayden Dr, Beebe, AR, 72012 sits in the solid-income band: 8.7% gross yield, $2,246/mo rent, $383/mo net after the $1,394/mo debt service, DSCR 1.61. Entry price of $310,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $85,647 and $2,855/yr in principal reduction bring total cumulative return to $141,924.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.7% | 8.0% |
| Monthly Cash Flow | $383 | $200 |
City averages based on Beebe market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,246 |
| Total Monthly Debt Service | $1,740 |
| DSCR Ratio | 1.29x |
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 2021
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72012, Beebe, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,743 (100%) |
| Owner Occupied HU | 3,587 (62.5%) |
| Renter Occupied HU | 1,763 (30.7%) |
| Vacant Housing Units | 393 ( 6.8%) |
| Median Home Value | $205,672 |
| Average Home Value | $285,020 |
Housing Distribution
Address Breakdown
Residential
5,638
Single Family
5,415
Multi-Family
223
Businesses
412
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 2021
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72012, Beebe, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,743 (100%) |
| Owner Occupied HU | 3,587 (62.5%) |
| Renter Occupied HU | 1,763 (30.7%) |
| Vacant Housing Units | 393 ( 6.8%) |
| Median Home Value | $205,672 |
| Average Home Value | $285,020 |
Housing Distribution
Address Breakdown
Residential
5,638
Single Family
5,415
Multi-Family
223
Businesses
412
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kassi R Bell • Back Porch Realty
Mls Name: CARMLS
Mls Provider:
Mls ID: #25028558
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.