15 Newcastle DrCabotAR72023
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 15 Newcastle Dr, Cabot, AR, 72023 in Cabot. Priced at $190,000, it generates $1,678/mo in gross rent and $535/mo in net monthly cash flow, a 10.6% yield that comfortably supports the 1.96 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $6,426. Five-year appreciation: $52,494. Equity from principal paydown: $1,750/yr. Total projected cumulative return: $106,419.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.6% | 6.2% |
| Monthly Cash Flow | $535 | $450 |
City averages based on Cabot market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,678 |
| Total Monthly Debt Service | $1,067 |
| DSCR Ratio | 1.57x |
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 1999
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72023, Cabot, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,989 (100%) |
| Owner Occupied HU | 10,697 (66.9%) |
| Renter Occupied HU | 4,274 (26.7%) |
| Vacant Housing Units | 1,018 ( 6.4%) |
| Median Home Value | $229,494 |
| Average Home Value | $269,849 |
Housing Distribution
Address Breakdown
Residential
15,569
Single Family
14,799
Multi-Family
770
Businesses
1,169
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 1999
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72023, Cabot, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,989 (100%) |
| Owner Occupied HU | 10,697 (66.9%) |
| Renter Occupied HU | 4,274 (26.7%) |
| Vacant Housing Units | 1,018 ( 6.4%) |
| Median Home Value | $229,494 |
| Average Home Value | $269,849 |
Housing Distribution
Address Breakdown
Residential
15,569
Single Family
14,799
Multi-Family
770
Businesses
1,169
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Donna Higgins • Keller Williams Realty LR Branch
Mls Name: CARMLS
Mls Provider:
Mls ID: #25011709
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.