4505 SW Graystone StBentonvilleAR72713
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors who treat current yield as secondary to long-run equity growth will find 4505 SW Graystone St, Bentonville, AR, 72713 in Bentonville worth modelling. At $461,000 with a 7.33% gross yield, the $2,818/mo rent leaves $4/mo after the $2,073/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.36 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $127,366 by year five; $4,246/yr in principal reduction adds further equity. Total projected return: $174,924.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.3% | 5.8% |
| Monthly Cash Flow | $4 | $1,250 |
City averages based on Bentonville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,818 |
| Total Monthly Debt Service | $2,630 |
| DSCR Ratio | 1.07x |
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 2013
0.33 Acres lot
$N/A/sqft
$425 annually HOA
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 2013
0.33 Acres lot
$N/A/sqft
$425 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Andrea Parmelee • Lindsey & Assoc Inc Branch
Mls Name: ArkansasOne MLS
Mls Provider:
Mls ID: #1317248
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.