21 Swanage Dr, Bella Vista, AR, 72715 | $433/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1468 sft

2803 W Bishop Dr, Rogers, AR, 72756

4 Bed
2 Bath
1655 sft

FARGO Plan, Applewood Estates, Gentry, AR, 72734

4 Bed
2 Bath
1628 sft

3733 Alliance Dr, Bethel Heights, AR, 72764

3 Bed
2 Bath
1450 sft

54 Morvan Dr, Bella Vista, AR, 72715

Nearby investment properties with comparable prices

3 Bed
2 Bath
1775 sft

1309 Jennifer St, Springdale, AR, 72762

3 Bed
2 Bath
1484 sft

4 Rosedale Ln, Bella Vista, AR, 72715

3 Bed
2 Bath
1277 sft

5 Renfrew Ln, Bella Vista, AR, 72715

3 Bed
2 Bath
1635 sft

261 Park Cir, Decatur, AR, 72722

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Bella Vista at 21 Swanage Dr, Bella Vista, AR, 72715 with 5% annual appreciation on a $358,720 basis while $2,590/mo rent supports operations. Total monthly income totals $2,590/mo and a $1,756/mo payment preserves $433/mo for cash returns. Annual cash flow comes to $5,201/yr on $118,916 deployed, and return on cash invested reaches 24.28% in year one. Equity gained on principal adds $2,315/yr, and five-year appreciation sums $99,108 alongside rental yield of 8.66%. Five-year ROI measures 126.08% and total cumulative return in cash totals $149,932.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,590/mo property income versus a $1,756/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 1977

0.25 Acres lot

$N/A/sqft

No HOA