13415 Teton DrLittle RockAR72211
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe cash-flow margin at 13415 Teton Dr, Little Rock, AR, 72211 in Little Rock is narrow, $28/mo net on $2,040/mo rent after the $1,462/mo debt service, but the property operates at break-even-plus, not a loss. At $325,100 with a 7.53% yield, the long-run equity case via 5% appreciation ($89,819 over five years) and $2,994/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.40 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $125,042.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.5% | 7.1% |
| Monthly Cash Flow | $28 | $425 |
City averages based on Little Rock market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,040 |
| Total Monthly Debt Service | $1,883 |
| DSCR Ratio | 1.08x |
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 2025
N/A lot
$N/A/sqft
$58 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72211, Little Rock, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,358 (100%) |
| Owner Occupied HU | 5,327 (43.1%) |
| Renter Occupied HU | 5,915 (47.9%) |
| Vacant Housing Units | 1,116 ( 9.0%) |
| Median Home Value | $265,759 |
| Average Home Value | $319,390 |
Housing Distribution
Address Breakdown
Residential
12,109
Single Family
7,793
Multi-Family
4,316
Businesses
1,096
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 2025
N/A lot
$N/A/sqft
$58 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72211, Little Rock, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,358 (100%) |
| Owner Occupied HU | 5,327 (43.1%) |
| Renter Occupied HU | 5,915 (47.9%) |
| Vacant Housing Units | 1,116 ( 9.0%) |
| Median Home Value | $265,759 |
| Average Home Value | $319,390 |
Housing Distribution
Address Breakdown
Residential
12,109
Single Family
7,793
Multi-Family
4,316
Businesses
1,096
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: HD HOMES
Mls Provider:
Mls ID: #N/A