204 Cain StBerryvilleAR72616
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow204 Cain St, Berryville, AR, 72616 in Berryville earns its strong cash-flow label: 12.61% yield, $1,450/mo rent, $620/mo net income, DSCR 2.33. The $138,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $38,127 by year five. Combined with $1,271/yr in principal paydown, total projected return reaches $92,128.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.6% | 6.0% |
| Monthly Cash Flow | $620 | $300 |
City averages based on Berryville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,450 |
| Total Monthly Debt Service | $775 |
| DSCR Ratio | 1.87x |
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 1975
6,342 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72616, Berryville, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,479 (100%) |
| Owner Occupied HU | 2,852 (63.7%) |
| Renter Occupied HU | 1,211 (27.0%) |
| Vacant Housing Units | 416 ( 9.3%) |
| Median Home Value | $220,569 |
| Average Home Value | $272,134 |
Housing Distribution
Address Breakdown
Residential
4,319
Single Family
4,218
Multi-Family
101
Businesses
532
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 1975
6,342 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72616, Berryville, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,479 (100%) |
| Owner Occupied HU | 2,852 (63.7%) |
| Renter Occupied HU | 1,211 (27.0%) |
| Vacant Housing Units | 416 ( 9.3%) |
| Median Home Value | $220,569 |
| Average Home Value | $272,134 |
Housing Distribution
Address Breakdown
Residential
4,319
Single Family
4,218
Multi-Family
101
Businesses
532
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Soho NWA • SoHo eXp NWA Branch
Mls Name: ArkansasOne MLS
Mls Provider:
Mls ID: #1314531
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. Information is deemed reliable but not guaranteed.