Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$345,000

For Sale - Active
10712 Yosemite Valley Dr, Little Rock, AR 72212
3 Beds
3 Baths
2,224 Square Feet
0.00 Acres Lot
Built in 1975
For Sale - Active
Units n/a
Checked: 13 hours ago
Updated: Aug 09, 2025 at 10:45PM

Investment Summary


Monthly Cash Flow
-$580
Cap Rate
3.7%
Cash-on-Cash Return
-8.8%
Debt Coverage Ratio
0.64
Internal Rate of Return (5 years)
-4.5%

Property Description


0.00 Acres Lot
Built in 1975
For Sale - Active
Units n/a

Fantastic Pleasant Valley home close to neighborhood park. All bedrooms are larger than most for this size home in Pleasant Valley. Master bath redone to add a large shower and tub. Kitchen counter tops, back splash, stainless steel appliance, tile in wet areas and bamboo floor in family room all replaced in last few years. Two living area as well as a separate dinning room. Kitchen also has an eating area and breakfast bar. Home is great for family life and entertaining. Outside enjoy a large private back yard that includes a deck, play area for kids, additional grill/seating area and still has plenty of yard to use however you want. Sprinkler for front and back yards.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached Garage
  • Details: Garage Door Opener
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 3.0

Interior Features

  • # of Stories: 2
  • Basement Description: Crawl Space
  • Fireplace: Yes

Exterior Features

  • Roof Type: Gable
  • Roof Material: Shingle

HOA

  • Has HOA: Yes
  • HOA Fee: $500/annually

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 43L0290090300
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 1975

Tax Information

  • Annual Tax: $3,418

Utilities

  • Water & Sewer: Public
  • Heating: Central, Natural Gas
  • Cooling: Central Air, Ceiling Fan(s)

Location

  • County: Pulaski

Listing Details


Listed by:
Karl Freeman
Keller Williams Realty
(501) 247-7903

Source:
Cooperative Arkansas REALTORS MLS
MLS#: 25030282
Cooperative Arkansas REALTORS MLS

Investment Summary


Monthly Cash Flow
-$580
Cap Rate
3.7%
Cash-on-Cash Return
-8.8%
Debt Coverage Ratio
0.64
Internal Rate of Return (5 years)
-4.5%

Purchase Details

Find an Agent

Purchase price:
$345,000
Amount financed:
-$276,000
Down payment:
$69,000
Closing costs:
$10,350
Rehab costs:
$0
Initial cash invested:
$79,350
Square feet:
2,224
Cost per square foot:
$155
Monthly rent per square foot:
$0.90

Financing Details

Find a Lender

Loan amount:
$276,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,633
Property tax:
$285
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,058

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,000 $24,000
Vacancy loss: (6%)
6% -$120 -$1,440
Operating income:
$1,880 $22,560

Operating Expenses


% Rent Monthly Yearly
Property taxes: (14%)
14%-$285-$3,419
Insurance: (7%)
7%-$140-$1,680
Property management: (8%)
8%-$160-$1,920
Repairs & maintenance: (5%)
5%-$100-$1,200
Capital expenditures: (5%)
5%-$100-$1,200
HOA fees: (2%)
2%-$42-$504
Total operating expenses: (41%)
41%-$827-$9,923

Cash Flow


Monthly Yearly
Net operating income:
$1,053 $12,636
Mortgage payments:
-$1,633 -$19,596
Cash flow:
$580 $6,960