2404 Shaker RdgBentonAR72015
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 2404 Shaker Rdg, Benton, AR, 72015 in Benton hard to pass up. The 10.08% gross yield on a $235,000 purchase results in $1,974/mo in rent and $561/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (1.87). Annual cash flow of $6,737, five-year appreciation of $64,926, and $2,164/yr in equity build-up combine for a projected total cumulative return of $125,060.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 6.8% |
| Monthly Cash Flow | $561 | $450 |
City averages based on Benton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,974 |
| Total Monthly Debt Service | $1,319 |
| 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
10,018 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72015, Benton, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,335 (100%) |
| Owner Occupied HU | 7,614 (61.7%) |
| Renter Occupied HU | 3,700 (30.0%) |
| Vacant Housing Units | 1,021 ( 8.3%) |
| Median Home Value | $202,609 |
| Average Home Value | $229,350 |
Housing Distribution
Address Breakdown
Residential
11,704
Single Family
11,391
Multi-Family
313
Businesses
876
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
10,018 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72015, Benton, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,335 (100%) |
| Owner Occupied HU | 7,614 (61.7%) |
| Renter Occupied HU | 3,700 (30.0%) |
| Vacant Housing Units | 1,021 ( 8.3%) |
| Median Home Value | $202,609 |
| Average Home Value | $229,350 |
Housing Distribution
Address Breakdown
Residential
11,704
Single Family
11,391
Multi-Family
313
Businesses
876
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices