12208 Willow Beach RdN Little RockAR72117
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
Investment Highlights
Investment property for sale in N Little Rock at 12208 Willow Beach Rd, N Little Rock, AR, 72117 earns $648/mo cash flow from $2,602/mo rent with a $1,591/mo payment. Total monthly income totals $2,602/mo, and annual cash flow totals $7,777/yr on $107,738 capital. ROI tracks 27.13% on current figures, and rental yield reads 9.61% at a $325,000 purchase. Equity gained on principal adds $2,097/yr, and 5% annual appreciation supports $89,792 over five years. Five-year ROI reaches 141.36% and total cumulative return in cash sums $152,293. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,602/mo property income instead of your personal income.
Single Family
Built in 1990
1.42 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72117, North Little Rock, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,389 (100%) |
| Owner Occupied HU | 3,378 (52.9%) |
| Renter Occupied HU | 2,238 (35.0%) |
| Vacant Housing Units | 773 (12.1%) |
| Median Home Value | $146,000 |
| Average Home Value | $161,889 |
Housing Distribution
Address Breakdown
Residential
6,198
Single Family
5,998
Multi-Family
200
Businesses
834
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Todd Armstrong • Todd Armstrong Real Estate
Mls Name: CARMLS
Mls Provider:
Mls ID: #25038583
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.