303 W Camden DrRogersAR72756
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 303 W Camden Dr, Rogers, AR, 72756 in Rogers is narrow, $127/mo net on $2,454/mo rent after the $1,619/mo debt service, but the property operates at break-even-plus, not a loss. At $359,999 with a 8.18% yield, the long-run equity case via 5% appreciation ($99,461 over five years) and $3,316/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.52 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $145,154.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 6.5% |
| Monthly Cash Flow | $127 | $450 |
City averages based on Rogers market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,454 |
| Total Monthly Debt Service | $2,183 |
| DSCR Ratio | 1.12x |
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 2006
8,712 sqft lot
$N/A/sqft
$1,950 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72756, Rogers, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,292 (100%) |
| Owner Occupied HU | 10,730 (58.7%) |
| Renter Occupied HU | 6,030 (33.0%) |
| Vacant Housing Units | 1,532 ( 8.4%) |
| Median Home Value | $324,714 |
| Average Home Value | $402,121 |
Housing Distribution
Address Breakdown
Residential
17,192
Single Family
15,580
Multi-Family
1,612
Businesses
1,605
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 2006
8,712 sqft lot
$N/A/sqft
$1,950 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72756, Rogers, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,292 (100%) |
| Owner Occupied HU | 10,730 (58.7%) |
| Renter Occupied HU | 6,030 (33.0%) |
| Vacant Housing Units | 1,532 ( 8.4%) |
| Median Home Value | $324,714 |
| Average Home Value | $402,121 |
Housing Distribution
Address Breakdown
Residential
17,192
Single Family
15,580
Multi-Family
1,612
Businesses
1,605
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jodi Burks • Crye-Leike REALTORS-Bella Vista
Mls Name: ArkansasOne MLS
Mls Provider:
Mls ID: #1308751
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. Information is deemed reliable but not guaranteed.