640 Willow StAshdownAR71822
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 640 Willow St, Ashdown, AR, 71822 in Ashdown. Priced at $165,000, it generates $1,522/mo in gross rent and $530/mo in net monthly cash flow, a 11.07% yield that comfortably supports the 2.05 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $6,357. Five-year appreciation: $45,586. Equity from principal paydown: $1,520/yr. Total projected cumulative return: $96,554.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.1% | 9.0% |
| Monthly Cash Flow | $530 | $500 |
City averages based on Ashdown market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,522 |
| Total Monthly Debt Service | $926 |
| DSCR Ratio | 1.64x |
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 1969
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 71822, Ashdown, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,998 (100%) |
| Owner Occupied HU | 2,508 (62.7%) |
| Renter Occupied HU | 975 (24.4%) |
| Vacant Housing Units | 515 (12.9%) |
| Median Home Value | $134,659 |
| Average Home Value | $171,916 |
Housing Distribution
Address Breakdown
Residential
3,450
Single Family
3,372
Multi-Family
78
Businesses
355
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 1969
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 71822, Ashdown, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,998 (100%) |
| Owner Occupied HU | 2,508 (62.7%) |
| Renter Occupied HU | 975 (24.4%) |
| Vacant Housing Units | 515 (12.9%) |
| Median Home Value | $134,659 |
| Average Home Value | $171,916 |
Housing Distribution
Address Breakdown
Residential
3,450
Single Family
3,372
Multi-Family
78
Businesses
355
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices