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

$380,000

Under Contract
14201 Saint Michael Dr, Little Rock, AR 72211
3 Beds
2 Baths
2,186 Square Feet
0.00 Acres Lot
Built in 1992
Under Contract
Units n/a
Checked: 13 hours ago
Updated: Aug 14, 2025 at 05:57AM

Investment Summary


Monthly Cash Flow
-$656
Cap Rate
3.6%
Cash-on-Cash Return
-9.0%
Debt Coverage Ratio
0.64
Internal Rate of Return (5 years)
-4.7%

Property Description


0.00 Acres Lot
Built in 1992
Under Contract
Units n/a

Welcome to 14201 Saint Michael Drive—a charming one-level home in DON ROBERTS ELEMENTARY offering 3 bedrooms and 2 full baths in the highly desirable neighborhood of Saint Charles. The community offers pool, park, trails, and a pond! Enjoy a bright, open floor plan featuring new bamboo floors (no carpet!), spacious living/dining combo, and a large eat-in kitchen with island, brand new natural stone countertops, and ample cabinetry. The primary suite is a relaxing retreat with large windows overlooking the private backyard, walk-in closet, double vanities, and a brand-new shower. Tray and vaulted ceilings add architectural flair, while the spacious guest bedrooms are thoughtfully designed for comfort. Entertain with ease on the back deck and enjoy the large yard with no neighbors behind. Additional highlights include LP Smart Siding and an oversized two car garage with built in workbench / shelves with ample storage. Conveniently located near shopping, dining, and hospitals—this home blends style, comfort, and location!

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 (Total): 2.0

Interior Features

  • # of Stories: 1
  • Basement Description: Crawl Space
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Brick
  • Roof Type: Hip
  • Roof Material: Shingle

HOA

  • Has HOA: Yes
  • HOA Fee: $525/annually

Land Information

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

Lot Information

  • Parcel ID: 43L1090061000
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 1992

Tax Information

  • Annual Tax: $3,978

Utilities

  • Water & Sewer: Public
  • Heating: Central, Natural Gas
  • Cooling: Central Air

Location

  • County: Pulaski

Listing Details


Listed by:
Shelli Stine
Epic Real Estate
(501) 944-5130

Source:
Cooperative Arkansas REALTORS MLS
MLS#: 25030439
Cooperative Arkansas REALTORS MLS

Investment Summary


Monthly Cash Flow
-$656
Cap Rate
3.6%
Cash-on-Cash Return
-9.0%
Debt Coverage Ratio
0.64
Internal Rate of Return (5 years)
-4.7%

Purchase Details

Find an Agent

Purchase price:
$380,000
Amount financed:
-$304,000
Down payment:
$76,000
Closing costs:
$11,400
Rehab costs:
$0
Initial cash invested:
$87,400
Square feet:
2,186
Cost per square foot:
$174
Monthly rent per square foot:
$1.01

Financing Details

Find a Lender

Loan amount:
$304,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,798
Property tax:
$332
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,284

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,200 $26,400
Vacancy loss: (6%)
6% -$132 -$1,584
Operating income:
$2,068 $24,816

Operating Expenses


% Rent Monthly Yearly
Property taxes: (15%)
15%-$332-$3,979
Insurance: (7%)
7%-$154-$1,848
Property management: (8%)
8%-$176-$2,112
Repairs & maintenance: (5%)
5%-$110-$1,320
Capital expenditures: (5%)
5%-$110-$1,320
HOA fees: (2%)
2%-$44-$528
Total operating expenses: (42%)
42%-$926-$11,107

Cash Flow


Monthly Yearly
Net operating income:
$1,142 $13,704
Mortgage payments:
-$1,798 -$21,576
Cash flow:
$656 $7,872