28 Glasgow CtLittle RockAR72211
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe cash-flow margin at 28 Glasgow Ct, Little Rock, AR, 72211 in Little Rock is narrow, $107/mo net on $2,619/mo rent after the $1,776/mo debt service, but the property operates at break-even-plus, not a loss. At $395,000 with a 7.86% yield, the long-run equity case via 5% appreciation ($109,131 over five years) and $3,638/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.47 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $157,248.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.9% | 7.1% |
| Monthly Cash Flow | $107 | $425 |
City averages based on Little Rock market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,619 |
| Total Monthly Debt Service | $2,351 |
| DSCR Ratio | 1.11x |
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 2007
7,840 sqft lot
$N/A/sqft
$525 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72211, Little Rock, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,358 (100%) |
| Owner Occupied HU | 5,327 (43.1%) |
| Renter Occupied HU | 5,915 (47.9%) |
| Vacant Housing Units | 1,116 ( 9.0%) |
| Median Home Value | $265,759 |
| Average Home Value | $319,390 |
Housing Distribution
Address Breakdown
Residential
12,109
Single Family
7,793
Multi-Family
4,316
Businesses
1,096
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 2007
7,840 sqft lot
$N/A/sqft
$525 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72211, Little Rock, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,358 (100%) |
| Owner Occupied HU | 5,327 (43.1%) |
| Renter Occupied HU | 5,915 (47.9%) |
| Vacant Housing Units | 1,116 ( 9.0%) |
| Median Home Value | $265,759 |
| Average Home Value | $319,390 |
Housing Distribution
Address Breakdown
Residential
12,109
Single Family
7,793
Multi-Family
4,316
Businesses
1,096
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jonie Burks • Charlotte John Company (Little Rock)
Mls Name: CARMLS
Mls Provider:
Mls ID: #25018155
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.