22 Appaloosa TrlViloniaAR72173
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Vilonia rental at 22 Appaloosa Trl, Vilonia, AR, 72173 sits in the solid-income band: 8.22% gross yield, $3,941/mo rent, $484/mo net after the $2,586/mo debt service, DSCR 1.52. Entry price of $575,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $158,862 and $5,296/yr in principal reduction bring total cumulative return to $248,731.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 8.0% |
| Monthly Cash Flow | $484 | $300 |
City averages based on Vilonia market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,941 |
| Total Monthly Debt Service | $3,228 |
| DSCR Ratio | 1.22x |
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 2017
1.16 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72173, Vilonia, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,854 (100%) |
| Owner Occupied HU | 2,951 (76.6%) |
| Renter Occupied HU | 661 (17.2%) |
| Vacant Housing Units | 242 ( 6.3%) |
| Median Home Value | $250,357 |
| Average Home Value | $296,621 |
Housing Distribution
Address Breakdown
Residential
3,940
Single Family
3,940
Multi-Family
0
Businesses
209
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 2017
1.16 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72173, Vilonia, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,854 (100%) |
| Owner Occupied HU | 2,951 (76.6%) |
| Renter Occupied HU | 661 (17.2%) |
| Vacant Housing Units | 242 ( 6.3%) |
| Median Home Value | $250,357 |
| Average Home Value | $296,621 |
Housing Distribution
Address Breakdown
Residential
3,940
Single Family
3,940
Multi-Family
0
Businesses
209
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amber L Wood • Mid South Realty
Mls Name: CARMLS
Mls Provider:
Mls ID: #25034962
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.