3900 N 3rd StRogersAR72756
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity Builder3900 N 3rd St, Rogers, AR, 72756 in Rogers earns a respectable 7.49% gross yield at $399,995, but after the $1,799/mo mortgage the net cash flow is $56/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.39) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $110,511 over five years, making equity the dominant return driver. Total projected return: $155,156.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.5% | 6.5% |
| Monthly Cash Flow | $56 | $450 |
City averages based on Rogers market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,496 |
| Total Monthly Debt Service | $2,280 |
| DSCR Ratio | 1.09x |
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 2016
8,276 sqft lot
$N/A/sqft
$150 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 2016
8,276 sqft lot
$N/A/sqft
$150 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: Christy Davis • Collier & Associates - Farmington Branch
Mls Name: NABOR AR
Mls Provider:
Mls ID: #1290915
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.