28 Hearthstone TrlViloniaAR72173
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
Investment Highlights
Investment property for sale in Vilonia at 28 Hearthstone Trl, Vilonia, AR, 72173 offers a 11.9% rental yield on a $187,415 purchase with $1,859/mo rent. Total monthly income registers $1,859/mo, and a $917/mo payment leaves $702/mo available for distribution. Annual cash flow reaches $8,423/yr on $62,128 to close, and return on cash invested stands at 33.47% in year one. Equity gained on principal adds $1,209/yr while 5% annual appreciation supports $51,779 over five years. Portfolio math shows five-year ROI at 175.5% and total cumulative return in cash at $109,037. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,859/mo property income against a $917/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
6,969 sqft lot
$N/A/sqft
$370 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72173, Vilonia, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,854 (100%) |
| Owner Occupied HU | 2,951 (76.6%) |
| Renter Occupied HU | 661 (17.2%) |
| Vacant Housing Units | 242 ( 6.3%) |
| Median Home Value | $250,357 |
| Average Home Value | $296,621 |
Housing Distribution
Address Breakdown
Residential
3,940
Single Family
3,940
Multi-Family
0
Businesses
209
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jennifer Owens • Lennar Realty
Mls Name: CARMLS
Mls Provider:
Mls ID: #25046095
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.