414 Willow Bend CvNewportAR72112
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 414 Willow Bend Cv, Newport, AR, 72112 in Newport: $3,642/mo in rent, $1,238/mo net, 10.93% gross yield, all on a $399,900 acquisition. The 2.03 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $110,485 in value, and $3,683/yr in principal paydown steadily builds equity. Projected total cumulative return: $231,025.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 6.0% |
| Monthly Cash Flow | $1,238 | $150 |
City averages based on Newport market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,642 |
| Total Monthly Debt Service | $2,245 |
| DSCR Ratio | 1.62x |
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
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72112, Newport, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,580 (100%) |
| Owner Occupied HU | 2,301 (50.2%) |
| Renter Occupied HU | 1,654 (36.1%) |
| Vacant Housing Units | 625 (13.6%) |
| Median Home Value | $102,868 |
| Average Home Value | $139,801 |
Housing Distribution
Address Breakdown
Residential
3,966
Single Family
3,779
Multi-Family
187
Businesses
482
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
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72112, Newport, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,580 (100%) |
| Owner Occupied HU | 2,301 (50.2%) |
| Renter Occupied HU | 1,654 (36.1%) |
| Vacant Housing Units | 625 (13.6%) |
| Median Home Value | $102,868 |
| Average Home Value | $139,801 |
Housing Distribution
Address Breakdown
Residential
3,966
Single Family
3,779
Multi-Family
187
Businesses
482
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices