36 Headley DrBella VistaAR72714
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
Rental property for sale in Bella Vista at 36 Headley Dr, Bella Vista, AR, 72714 priced at $549,000 converts $3,488/mo rent into $188/mo cash flow after a $2,687/mo obligation. Total monthly income equals $3,488/mo, and annual cash flow totals $2,255/yr on $180,621 invested. Return on cash invested prints 21.31% in year one, and rental yield reads 7.62% against a $549,000 entry. Equity gained on principal adds $3,543/yr, while 5% annual appreciation compiles into $151,679 by year five. Five-year ROI reaches 110.07% and total cumulative return in cash sums $198,812. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,488/mo property income covering a $2,687/mo payment, not borrower’s personal income.
Single Family
Built in 2022
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72714, Bella Vista, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,796 (100%) |
| Owner Occupied HU | 5,607 (82.5%) |
| Renter Occupied HU | 695 (10.2%) |
| Vacant Housing Units | 494 ( 7.3%) |
| Median Home Value | $372,100 |
| Average Home Value | $504,142 |
Housing Distribution
Address Breakdown
Residential
6,373
Single Family
6,373
Multi-Family
0
Businesses
192
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Krystal Tronzano • Keller Williams Market Pro Realty Branch Office
Mls Name: ArkansasOne MLS
Mls ID: #1318728