39 Terra Villa RdDoverAR72837
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 39 Terra Villa Rd, Dover, AR, 72837 in Dover: $1,865/mo in rent, $248/mo in net income, 8.32% gross yield, 1.54 DSCR, all at $269,000. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $74,320 in appreciation and $2,478/yr in principal paydown projects total cumulative return of $117,745.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 9.0% |
| Monthly Cash Flow | $248 | $800 |
City averages based on Dover market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $1,865 |
| Total Monthly Debt Service | $1,510 |
| DSCR Ratio | 1.24x |
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 1977
3.09 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72837, Dover, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,663 (100%) |
| Owner Occupied HU | 2,671 (72.9%) |
| Renter Occupied HU | 611 (16.7%) |
| Vacant Housing Units | 381 (10.4%) |
| Median Home Value | $190,309 |
| Average Home Value | $224,028 |
Housing Distribution
Address Breakdown
Residential
2,953
Single Family
2,953
Multi-Family
0
Businesses
91
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 1977
3.09 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72837, Dover, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,663 (100%) |
| Owner Occupied HU | 2,671 (72.9%) |
| Renter Occupied HU | 611 (16.7%) |
| Vacant Housing Units | 381 (10.4%) |
| Median Home Value | $190,309 |
| Average Home Value | $224,028 |
Housing Distribution
Address Breakdown
Residential
2,953
Single Family
2,953
Multi-Family
0
Businesses
91
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices