RC Drake Plan, SouthforkBeebeAR72012
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe cash-flow margin at RC Drake Plan, Southfork, Beebe, AR, 72012 in Beebe is narrow, $94/mo net on $1,320/mo rent after the $917/mo debt service, but the property operates at break-even-plus, not a loss. At $203,900 with a 7.77% yield, the long-run equity case via 5% appreciation ($56,334 over five years) and $1,878/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.44 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $83,263.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.8% | 8.0% |
| Monthly Cash Flow | $94 | $200 |
City averages based on Beebe market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,320 |
| Total Monthly Debt Service | $1,145 |
| 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.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72012, Beebe, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,743 (100%) |
| Owner Occupied HU | 3,587 (62.5%) |
| Renter Occupied HU | 1,763 (30.7%) |
| Vacant Housing Units | 393 ( 6.8%) |
| Median Home Value | $205,672 |
| Average Home Value | $285,020 |
Housing Distribution
Address Breakdown
Residential
5,638
Single Family
5,415
Multi-Family
223
Businesses
412
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 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72012, Beebe, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,743 (100%) |
| Owner Occupied HU | 3,587 (62.5%) |
| Renter Occupied HU | 1,763 (30.7%) |
| Vacant Housing Units | 393 ( 6.8%) |
| Median Home Value | $205,672 |
| Average Home Value | $285,020 |
Housing Distribution
Address Breakdown
Residential
5,638
Single Family
5,415
Multi-Family
223
Businesses
412
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices