1656 E Rolling Hills DrFayettevilleAR72703
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1656 E Rolling Hills Dr, Fayetteville, AR, 72703 in Fayetteville. Priced at $285,000, it generates $2,588/mo in gross rent and $875/mo in net monthly cash flow, a 10.9% yield that comfortably supports the 2.02 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $10,503. Five-year appreciation: $78,740. Equity from principal paydown: $2,625/yr. Total projected cumulative return: $164,123.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 5.8% |
| Monthly Cash Flow | $875 | $450 |
City averages based on Fayetteville market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $2,588 |
| Total Monthly Debt Service | $1,600 |
| DSCR Ratio | 1.62x |
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 1971
0.39 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72703, Fayetteville, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,834 (100%) |
| Owner Occupied HU | 6,744 (37.8%) |
| Renter Occupied HU | 9,737 (54.6%) |
| Vacant Housing Units | 1,353 ( 7.6%) |
| Median Home Value | $369,825 |
| Average Home Value | $469,346 |
Housing Distribution
Address Breakdown
Residential
16,884
Single Family
11,649
Multi-Family
5,235
Businesses
2,436
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 1971
0.39 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72703, Fayetteville, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,834 (100%) |
| Owner Occupied HU | 6,744 (37.8%) |
| Renter Occupied HU | 9,737 (54.6%) |
| Vacant Housing Units | 1,353 ( 7.6%) |
| Median Home Value | $369,825 |
| Average Home Value | $469,346 |
Housing Distribution
Address Breakdown
Residential
16,884
Single Family
11,649
Multi-Family
5,235
Businesses
2,436
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mary Bassett • Bassett Mix And Associates, Inc
Mls Name: ArkansasOne MLS
Mls ID: #1316395