817 Harrell St NWynneAR72396
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 817 Harrell St N, Wynne, AR, 72396 in Wynne. Priced at $199,900, it generates $1,771/mo in gross rent and $570/mo in net monthly cash flow, a 10.63% yield that comfortably supports the 1.97 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $6,835. Five-year appreciation: $55,229. Equity from principal paydown: $1,841/yr. Total projected cumulative return: $112,286.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.6% | 6.0% |
| Monthly Cash Flow | $570 | $100 |
City averages based on Wynne market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,771 |
| Total Monthly Debt Service | $1,122 |
| DSCR Ratio | 1.58x |
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72396, Wynne, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,649 (100%) |
| Owner Occupied HU | 3,256 (57.6%) |
| Renter Occupied HU | 1,772 (31.4%) |
| Vacant Housing Units | 621 (11.0%) |
| Median Home Value | $158,555 |
| Average Home Value | $189,370 |
Housing Distribution
Address Breakdown
Residential
5,414
Single Family
5,348
Multi-Family
66
Businesses
681
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72396, Wynne, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,649 (100%) |
| Owner Occupied HU | 3,256 (57.6%) |
| Renter Occupied HU | 1,772 (31.4%) |
| Vacant Housing Units | 621 (11.0%) |
| Median Home Value | $158,555 |
| Average Home Value | $189,370 |
Housing Distribution
Address Breakdown
Residential
5,414
Single Family
5,348
Multi-Family
66
Businesses
681
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices