50 Crooked Creek DrGassvilleAR72635
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors who value predictability will appreciate 50 Crooked Creek Dr, Gassville, AR, 72635 in Gassville. At $109,900 it earns $1,080/mo in rent and distributes $419/mo to the owner after the $494/mo payment, a consistent 11.79% yield. DSCR 2.19 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $30,363 in value; $1,012/yr in principal paydown compounds ownership stake. Total projected return: $68,620.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.8% | 8.0% |
| Monthly Cash Flow | $419 | $300 |
City averages based on Gassville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,080 |
| Total Monthly Debt Service | $617 |
| DSCR Ratio | 1.75x |
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.
Manufactured
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72635, Gassville, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,673 (100%) |
| Owner Occupied HU | 1,116 (66.7%) |
| Renter Occupied HU | 421 (25.2%) |
| Vacant Housing Units | 136 ( 8.1%) |
| Median Home Value | $163,315 |
| Average Home Value | $227,516 |
Housing Distribution
Address Breakdown
Residential
1,577
Single Family
1,577
Multi-Family
0
Businesses
129
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
Manufactured
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72635, Gassville, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,673 (100%) |
| Owner Occupied HU | 1,116 (66.7%) |
| Renter Occupied HU | 421 (25.2%) |
| Vacant Housing Units | 136 ( 8.1%) |
| Median Home Value | $163,315 |
| Average Home Value | $227,516 |
Housing Distribution
Address Breakdown
Residential
1,577
Single Family
1,577
Multi-Family
0
Businesses
129
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Scott Poush • BAXTER REAL ESTATE COMPANY
Mls Name: Mountain Home MLS
Mls ID: #130902
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.