RC Kingston Plan, Woods at White OakNorth Little RockAR72113
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
Investment Highlights
Rental property for sale in North Little Rock at RC Kingston Plan, Woods at White Oak, North Little Rock, AR, 72113 priced at $250,900 converts $2,400/mo rent into $892/mo cash flow after a $1,228/mo obligation. Total monthly income equals $2,400/mo, and annual cash flow totals $10,702/yr on $83,173 invested. Return on cash invested prints 32.78% in year one, and rental yield reads 11.48% against a $250,900 entry. Equity gained on principal adds $1,619/yr, while 5% annual appreciation compiles into $69,319 by year five. Five-year ROI reaches 171.61% and total cumulative return in cash sums $142,732. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,400/mo property income covering a $1,228/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 72113, Maumelle, AR area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,412 (100%) |
| Owner Occupied HU | 6,909 (55.7%) |
| Renter Occupied HU | 4,812 (38.8%) |
| Vacant Housing Units | 691 ( 5.6%) |
| Median Home Value | $297,719 |
| Average Home Value | $313,317 |
Housing Distribution
Address Breakdown
Residential
12,595
Single Family
9,876
Multi-Family
2,719
Businesses
959
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Rausch-Coleman Homes
Mls Name: Rausch Coleman Homes
Mls ID: #N/A