2521 Grapevine DrLittle RockAR72210
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Little Rock rentals match the income profile of 2521 Grapevine Dr, Little Rock, AR, 72210. Listed at $265,000, gross rent is $2,480/mo and net cash flow is $887/mo, a 11.23% yield well above national averages. DSCR 2.08 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $73,215 by year five with $2,441/yr in annual principal reduction, projecting $157,399 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 7.1% |
| Monthly Cash Flow | $887 | $425 |
City averages based on Little Rock market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,480 |
| Total Monthly Debt Service | $1,488 |
| DSCR Ratio | 1.67x |
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 1982
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72210, Little Rock, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,380 (100%) |
| Owner Occupied HU | 4,827 (57.6%) |
| Renter Occupied HU | 2,998 (35.8%) |
| Vacant Housing Units | 555 ( 6.6%) |
| Median Home Value | $274,113 |
| Average Home Value | $318,637 |
Housing Distribution
Address Breakdown
Residential
7,850
Single Family
6,373
Multi-Family
1,477
Businesses
368
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 1982
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72210, Little Rock, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,380 (100%) |
| Owner Occupied HU | 4,827 (57.6%) |
| Renter Occupied HU | 2,998 (35.8%) |
| Vacant Housing Units | 555 ( 6.6%) |
| Median Home Value | $274,113 |
| Average Home Value | $318,637 |
Housing Distribution
Address Breakdown
Residential
7,850
Single Family
6,373
Multi-Family
1,477
Businesses
368
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Taylor Velasco • Realty One Group - Pinnacle
Mls Name: CARMLS
Mls ID: #25038171