22 Tonsue DrCherokee VillageAR72529
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors who value predictability will appreciate 22 Tonsue Dr, Cherokee Village, AR, 72529 in Cherokee Village. At $125,000 it earns $1,061/mo in rent and distributes $309/mo to the owner after the $562/mo payment, a consistent 10.18% yield. DSCR 1.89 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $34,535 in value; $1,151/yr in principal paydown compounds ownership stake. Total projected return: $67,267.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.2% | 9.0% |
| Monthly Cash Flow | $309 | $300 |
City averages based on Cherokee Village market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,061 |
| Total Monthly Debt Service | $702 |
| DSCR Ratio | 1.51x |
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.
Manufactured
Built in 2006
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72529, Cherokee Village, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,031 (100%) |
| Owner Occupied HU | 1,818 (60.0%) |
| Renter Occupied HU | 459 (15.1%) |
| Vacant Housing Units | 754 (24.9%) |
| Median Home Value | $109,713 |
| Average Home Value | $152,625 |
Housing Distribution
Address Breakdown
Residential
2,465
Single Family
2,465
Multi-Family
0
Businesses
40
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
Manufactured
Built in 2006
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72529, Cherokee Village, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,031 (100%) |
| Owner Occupied HU | 1,818 (60.0%) |
| Renter Occupied HU | 459 (15.1%) |
| Vacant Housing Units | 754 (24.9%) |
| Median Home Value | $109,713 |
| Average Home Value | $152,625 |
Housing Distribution
Address Breakdown
Residential
2,465
Single Family
2,465
Multi-Family
0
Businesses
40
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: John R Tate • Ozark Gateway Realty OGW LLC
Mls Name: CARMLS
Mls ID: #26005686