400 Harper DrBrooklandAR72417
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 400 Harper Dr, Brookland, AR, 72417 in Brookland. Priced at $200,000, it generates $1,805/mo in gross rent and $603/mo in net monthly cash flow, a 10.83% yield that comfortably supports the 2.01 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,231. Five-year appreciation: $55,256. Equity from principal paydown: $1,842/yr. Total projected cumulative return: $114,503.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.8% | 7.0% |
| Monthly Cash Flow | $603 | $300 |
City averages based on Brookland market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,805 |
| Total Monthly Debt Service | $1,123 |
| DSCR Ratio | 1.61x |
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 2020
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72417, Brookland, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,630 (100%) |
| Owner Occupied HU | 1,609 (61.2%) |
| Renter Occupied HU | 882 (33.5%) |
| Vacant Housing Units | 139 ( 5.3%) |
| Median Home Value | $233,194 |
| Average Home Value | $262,997 |
Housing Distribution
Address Breakdown
Residential
2,467
Single Family
2,179
Multi-Family
288
Businesses
170
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 2020
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72417, Brookland, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,630 (100%) |
| Owner Occupied HU | 1,609 (61.2%) |
| Renter Occupied HU | 882 (33.5%) |
| Vacant Housing Units | 139 ( 5.3%) |
| Median Home Value | $233,194 |
| Average Home Value | $262,997 |
Housing Distribution
Address Breakdown
Residential
2,467
Single Family
2,179
Multi-Family
288
Businesses
170
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices