2104 W Wood StRogersAR72756
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 2104 W Wood St, Rogers, AR, 72756 in Rogers: $2,096/mo in rent, $533/mo in net income, 9.68% gross yield, 1.79 DSCR, all at $259,999. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $71,833 in appreciation and $2,395/yr in principal paydown projects total cumulative return of $132,705.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.7% | 6.5% |
| Monthly Cash Flow | $533 | $450 |
City averages based on Rogers market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,096 |
| Total Monthly Debt Service | $1,459 |
| DSCR Ratio | 1.44x |
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 N/A
0.41 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72756, Rogers, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,292 (100%) |
| Owner Occupied HU | 10,730 (58.7%) |
| Renter Occupied HU | 6,030 (33.0%) |
| Vacant Housing Units | 1,532 ( 8.4%) |
| Median Home Value | $324,714 |
| Average Home Value | $402,121 |
Housing Distribution
Address Breakdown
Residential
17,192
Single Family
15,580
Multi-Family
1,612
Businesses
1,605
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 N/A
0.41 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72756, Rogers, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,292 (100%) |
| Owner Occupied HU | 10,730 (58.7%) |
| Renter Occupied HU | 6,030 (33.0%) |
| Vacant Housing Units | 1,532 ( 8.4%) |
| Median Home Value | $324,714 |
| Average Home Value | $402,121 |
Housing Distribution
Address Breakdown
Residential
17,192
Single Family
15,580
Multi-Family
1,612
Businesses
1,605
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices