BELLVUE Plan, The VineyardMayflowerAR72106
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, BELLVUE Plan, The Vineyard, Mayflower, AR, 72106 in Mayflower deserves attention. This $242,000 property earns $2,072/mo in rent, a 10.28% gross yield, and nets $618/mo after the $1,088/mo payment. DSCR 1.90 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $66,860 compounds alongside $2,229/yr in yearly equity build, for a total cumulative return of $131,330.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.3% | 6.2% |
| Monthly Cash Flow | $618 | $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 | $2,072 |
| Total Monthly Debt Service | $1,358 |
| DSCR Ratio | 1.53x |
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: 72106, Mayflower, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,450 (100%) |
| Owner Occupied HU | 1,667 (68.0%) |
| Renter Occupied HU | 496 (20.2%) |
| Vacant Housing Units | 287 (11.7%) |
| Median Home Value | $256,807 |
| Average Home Value | $328,445 |
Housing Distribution
Address Breakdown
Residential
2,262
Single Family
2,223
Multi-Family
39
Businesses
155
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: 72106, Mayflower, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,450 (100%) |
| Owner Occupied HU | 1,667 (68.0%) |
| Renter Occupied HU | 496 (20.2%) |
| Vacant Housing Units | 287 (11.7%) |
| Median Home Value | $256,807 |
| Average Home Value | $328,445 |
Housing Distribution
Address Breakdown
Residential
2,262
Single Family
2,223
Multi-Family
39
Businesses
155
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
