73 Reservoir Heights DrLittle RockAR72227
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe cash-flow margin at 73 Reservoir Heights Dr, Little Rock, AR, 72227 in Little Rock is narrow, $96/mo net on $1,448/mo rent after the $1,012/mo debt service, but the property operates at break-even-plus, not a loss. At $225,000 with a 7.72% yield, the long-run equity case via 5% appreciation ($62,163 over five years) and $2,072/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.43 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $91,284.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.7% | 7.1% |
| Monthly Cash Flow | $96 | $425 |
City averages based on Little Rock market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,448 |
| Total Monthly Debt Service | $1,263 |
| DSCR Ratio | 1.15x |
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.
Townhouse
Built in 2004
0.49 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72227, Little Rock, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,113 (100%) |
| Owner Occupied HU | 3,233 (52.9%) |
| Renter Occupied HU | 2,133 (34.9%) |
| Vacant Housing Units | 747 (12.2%) |
| Median Home Value | $283,674 |
| Average Home Value | $335,254 |
Housing Distribution
Address Breakdown
Residential
5,781
Single Family
3,816
Multi-Family
1,965
Businesses
345
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
Townhouse
Built in 2004
0.49 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72227, Little Rock, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,113 (100%) |
| Owner Occupied HU | 3,233 (52.9%) |
| Renter Occupied HU | 2,133 (34.9%) |
| Vacant Housing Units | 747 (12.2%) |
| Median Home Value | $283,674 |
| Average Home Value | $335,254 |
Housing Distribution
Address Breakdown
Residential
5,781
Single Family
3,816
Multi-Family
1,965
Businesses
345
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rusty Armstrong • Adkins & Associates Real Estate
Mls Name: CARMLS
Mls ID: #25035584