18510 Crystal Valley RdLittle RockAR72210
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 18510 Crystal Valley Rd, Little Rock, AR, 72210 in Little Rock is narrow, $200/mo net on $831/mo rent after the $472/mo debt service, but the property operates at break-even-plus, not a loss. At $105,000 with a 9.5% yield, the long-run equity case via 5% appreciation ($29,010 over five years) and $967/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.76 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $52,611.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.5% | 7.1% |
| Monthly Cash Flow | $200 | $425 |
City averages based on Little Rock market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $831 |
| Total Monthly Debt Service | $589 |
| DSCR Ratio | 1.41x |
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.
Manufactured
Built in 1985
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72210, Little Rock, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,380 (100%) |
| Owner Occupied HU | 4,827 (57.6%) |
| Renter Occupied HU | 2,998 (35.8%) |
| Vacant Housing Units | 555 ( 6.6%) |
| Median Home Value | $274,113 |
| Average Home Value | $318,637 |
Housing Distribution
Address Breakdown
Residential
7,850
Single Family
6,373
Multi-Family
1,477
Businesses
368
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
Manufactured
Built in 1985
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72210, Little Rock, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,380 (100%) |
| Owner Occupied HU | 4,827 (57.6%) |
| Renter Occupied HU | 2,998 (35.8%) |
| Vacant Housing Units | 555 ( 6.6%) |
| Median Home Value | $274,113 |
| Average Home Value | $318,637 |
Housing Distribution
Address Breakdown
Residential
7,850
Single Family
6,373
Multi-Family
1,477
Businesses
368
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Greg M Calaway • Baxley-Penfield-Moudy Realtors
Mls Name: CARMLS
Mls ID: #25032433