20 Waterside DrLittle RockAR72223
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 20 Waterside Dr, Little Rock, AR, 72223 in Little Rock earns a 8.87% gross yield at $715,000. Rent of $5,287/mo nets $989/mo after the $3,215/mo mortgage. The 1.64 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $197,541 and $6,585/yr in equity accumulation project a total cumulative return of $334,231.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.9% | 7.1% |
| Monthly Cash Flow | $989 | $425 |
City averages based on Little Rock market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,287 |
| Total Monthly Debt Service | $4,013 |
| DSCR Ratio | 1.32x |
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 2018
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72223, Little Rock, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,174 (100%) |
| Owner Occupied HU | 7,865 (59.7%) |
| Renter Occupied HU | 4,361 (33.1%) |
| Vacant Housing Units | 948 ( 7.2%) |
| Median Home Value | $423,042 |
| Average Home Value | $497,203 |
Housing Distribution
Address Breakdown
Residential
12,965
Single Family
10,110
Multi-Family
2,855
Businesses
1,024
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 2018
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72223, Little Rock, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,174 (100%) |
| Owner Occupied HU | 7,865 (59.7%) |
| Renter Occupied HU | 4,361 (33.1%) |
| Vacant Housing Units | 948 ( 7.2%) |
| Median Home Value | $423,042 |
| Average Home Value | $497,203 |
Housing Distribution
Address Breakdown
Residential
12,965
Single Family
10,110
Multi-Family
2,855
Businesses
1,024
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ashley Parker • Signature Properties
Mls Name: CARMLS
Mls ID: #25046030