218 Cornell StGassvilleAR72635
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 218 Cornell St, Gassville, AR, 72635 in Gassville is straightforward: $218,800 in, $1,776/mo in rent, $461/mo out after debt service. The 9.74% gross yield and 1.80 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $60,450 by year five. With $2,015/yr in principal equity, the total cumulative return is projected at $112,444.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.7% | 8.0% |
| Monthly Cash Flow | $461 | $300 |
City averages based on Gassville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,776 |
| Total Monthly Debt Service | $1,228 |
| DSCR Ratio | 1.45x |
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 1985
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72635, Gassville, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,673 (100%) |
| Owner Occupied HU | 1,116 (66.7%) |
| Renter Occupied HU | 421 (25.2%) |
| Vacant Housing Units | 136 ( 8.1%) |
| Median Home Value | $163,315 |
| Average Home Value | $227,516 |
Housing Distribution
Address Breakdown
Residential
1,577
Single Family
1,577
Multi-Family
0
Businesses
129
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 1985
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72635, Gassville, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,673 (100%) |
| Owner Occupied HU | 1,116 (66.7%) |
| Renter Occupied HU | 421 (25.2%) |
| Vacant Housing Units | 136 ( 8.1%) |
| Median Home Value | $163,315 |
| Average Home Value | $227,516 |
Housing Distribution
Address Breakdown
Residential
1,577
Single Family
1,577
Multi-Family
0
Businesses
129
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices