55 Table Rock DrHoliday IslandAR72631
INVESTMENT ANALYSIS
Investment Verdict
Solid Income55 Table Rock Dr, Holiday Island, AR, 72631 in Holiday Island is a solid income-producing rental, 9.69% gross yield, $4,406/mo rent, $1,126/mo net cash flow on a $545,760 buy. DSCR 1.80 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $150,783 and $5,027/yr in principal reduction project a total cumulative return of $278,957.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.7% | 6.2% |
| Monthly Cash Flow | $1,126 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $4,406 |
| Total Monthly Debt Service | $3,064 |
| DSCR Ratio | 1.44x |
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 1984
0.75 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72631, Eureka Springs, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,866 (100%) |
| Owner Occupied HU | 1,781 (62.1%) |
| Renter Occupied HU | 393 (13.7%) |
| Vacant Housing Units | 692 (24.1%) |
| Median Home Value | $280,242 |
| Average Home Value | $307,538 |
Housing Distribution
Address Breakdown
Residential
2,492
Single Family
2,448
Multi-Family
44
Businesses
128
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 1984
0.75 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72631, Eureka Springs, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,866 (100%) |
| Owner Occupied HU | 1,781 (62.1%) |
| Renter Occupied HU | 393 (13.7%) |
| Vacant Housing Units | 692 (24.1%) |
| Median Home Value | $280,242 |
| Average Home Value | $307,538 |
Housing Distribution
Address Breakdown
Residential
2,492
Single Family
2,448
Multi-Family
44
Businesses
128
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: ArkansasOne MLS
Mls ID: #1340496