25 Windsor CtLittle RockAR72212
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 25 Windsor Ct, Little Rock, AR, 72212 in Little Rock. At $279,900 it earns $2,092/mo in rent and distributes $409/mo to the owner after the $1,259/mo payment, a consistent 8.97% yield. DSCR 1.66 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $77,331 in value; $2,578/yr in principal paydown compounds ownership stake. Total projected return: $132,268.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 7.1% |
| Monthly Cash Flow | $409 | $425 |
City averages based on Little Rock market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,092 |
| Total Monthly Debt Service | $1,571 |
| DSCR Ratio | 1.33x |
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.
Townhouse
Built in 1982
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72212, Little Rock, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,319 (100%) |
| Owner Occupied HU | 3,980 (74.8%) |
| Renter Occupied HU | 1,084 (20.4%) |
| Vacant Housing Units | 255 ( 4.8%) |
| Median Home Value | $362,801 |
| Average Home Value | $426,801 |
Housing Distribution
Address Breakdown
Residential
5,258
Single Family
4,449
Multi-Family
809
Businesses
472
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
Townhouse
Built in 1982
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72212, Little Rock, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,319 (100%) |
| Owner Occupied HU | 3,980 (74.8%) |
| Renter Occupied HU | 1,084 (20.4%) |
| Vacant Housing Units | 255 ( 4.8%) |
| Median Home Value | $362,801 |
| Average Home Value | $426,801 |
Housing Distribution
Address Breakdown
Residential
5,258
Single Family
4,449
Multi-Family
809
Businesses
472
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tiffani Silvey • ArkBest Realty, Inc.
Mls Name: CARMLS
Mls ID: #25034371