3006 Willow Run DrConwayAR72032
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 3006 Willow Run Dr, Conway, AR, 72032 in Conway earns a 9.17% gross yield at $420,000. Rent of $3,211/mo nets $678/mo after the $1,889/mo mortgage. The 1.70 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $116,038 and $3,868/yr in equity accumulation project a total cumulative return of $202,585.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 8.2% |
| Monthly Cash Flow | $678 | $450 |
City averages based on Conway market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,211 |
| Total Monthly Debt Service | $2,366 |
| DSCR Ratio | 1.36x |
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 1991
0.55 Acres lot
$N/A/sqft
$100 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72032, Conway, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,883 (100%) |
| Owner Occupied HU | 8,950 (56.3%) |
| Renter Occupied HU | 5,540 (34.9%) |
| Vacant Housing Units | 1,393 ( 8.8%) |
| Median Home Value | $226,101 |
| Average Home Value | $281,895 |
Housing Distribution
Address Breakdown
Residential
15,066
Single Family
13,267
Multi-Family
1,799
Businesses
1,551
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 1991
0.55 Acres lot
$N/A/sqft
$100 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72032, Conway, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,883 (100%) |
| Owner Occupied HU | 8,950 (56.3%) |
| Renter Occupied HU | 5,540 (34.9%) |
| Vacant Housing Units | 1,393 ( 8.8%) |
| Median Home Value | $226,101 |
| Average Home Value | $281,895 |
Housing Distribution
Address Breakdown
Residential
15,066
Single Family
13,267
Multi-Family
1,799
Businesses
1,551
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Martha Stewart • Moore and Company Realtors - Conway
Mls Name: CARMLS
Mls Provider:
Mls ID: #25015094
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.