2378 N Brandi AveFayettevilleAR72701
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 2378 N Brandi Ave, Fayetteville, AR, 72701 in Fayetteville. Priced at $325,000, it generates $2,741/mo in gross rent and $787/mo in net monthly cash flow, a 10.12% yield that comfortably supports the 1.88 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $9,446. Five-year appreciation: $89,792. Equity from principal paydown: $2,993/yr. Total projected cumulative return: $173,718.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 5.8% |
| Monthly Cash Flow | $787 | $450 |
City averages based on Fayetteville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,741 |
| Total Monthly Debt Service | $1,824 |
| DSCR Ratio | 1.50x |
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 1994
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72701, Fayetteville, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,250 (100%) |
| Owner Occupied HU | 8,716 (37.5%) |
| Renter Occupied HU | 11,774 (50.6%) |
| Vacant Housing Units | 2,760 (11.9%) |
| Median Home Value | $382,968 |
| Average Home Value | $457,005 |
Housing Distribution
Address Breakdown
Residential
21,196
Single Family
17,319
Multi-Family
3,877
Businesses
1,329
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 1994
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72701, Fayetteville, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,250 (100%) |
| Owner Occupied HU | 8,716 (37.5%) |
| Renter Occupied HU | 11,774 (50.6%) |
| Vacant Housing Units | 2,760 (11.9%) |
| Median Home Value | $382,968 |
| Average Home Value | $457,005 |
Housing Distribution
Address Breakdown
Residential
21,196
Single Family
17,319
Multi-Family
3,877
Businesses
1,329
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sarah Lind • Bassett Mix And Associates, Inc
Mls Name: ArkansasOne MLS
Mls Provider:
Mls ID: #1319265
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. Information is deemed reliable but not guaranteed.