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

$1,100,000

For Sale - Active
4911 Country Club Blvd, Little Rock, AR 72207
4 Beds
3 Baths
3,018 Square Feet
0.00 Acres Lot
Built in 1940
For Sale - Active
Units n/a
Checked: 13 hours ago
Updated: Aug 05, 2025 at 08:24PM

Investment Summary


Monthly Cash Flow
-$3,286
Cap Rate
2.1%
Cash-on-Cash Return
-15.6%
Debt Coverage Ratio
0.37
Internal Rate of Return (5 years)
-11.1%

Property Description


0.00 Acres Lot
Built in 1940
For Sale - Active
Units n/a

Uniquely updated home in the heart of the Heights! This beautifully reimagined home offers a rare combination of classic comfort and contemporary flair, nestled in one of the city's most sought-after neighborhoods. The entry level welcomes you with an inviting sitting area flanked by bookcases. An open-concept living, dining, and kitchen space flows effortlessly. Oversized glass doors extend your living area to the deck and backyard. Also on this level are a guest bedroom and full bathroom, a well-appointed laundry area with a laundry chute from the primary suite above, and interior access to the one-car garage. Upstairs offers a spacious primary bedroom with en suite bath and walk-in closet, two more bedrooms, and a full hall bath. The third floor is the ultimate tucked-away bonus space perfect as a private office, cozy den, creative studio, or playroom. Additional highlights include a durable metal roof, new HVAC system upstairs, and invisible fencing, adding comfort, efficiency, and peace of mind.

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: 1
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Stories: 3
  • Basement Description: Crawl Space
  • Fireplace: Yes

Exterior Features

  • Roof Type: Gable
  • Roof Material: Metal

Land Information

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

Lot Information

  • Parcel ID: 33L0180013800
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 1940

Tax Information

  • Annual Tax: $10,079

Utilities

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

Location

  • County: Pulaski

Listing Details


Listed by:
Maradyth McKenzie
Capital Sotheby's International Realty
(501) 454-5415

Source:
Cooperative Arkansas REALTORS MLS
MLS#: 25015383
Cooperative Arkansas REALTORS MLS

Investment Summary


Monthly Cash Flow
-$3,286
Cap Rate
2.1%
Cash-on-Cash Return
-15.6%
Debt Coverage Ratio
0.37
Internal Rate of Return (5 years)
-11.1%

Purchase Details

Find an Agent

Purchase price:
$1,100,000
Amount financed:
-$880,000
Down payment:
$220,000
Closing costs:
$33,000
Rehab costs:
$0
Initial cash invested:
$253,000
Square feet:
3,018
Cost per square foot:
$364
Monthly rent per square foot:
$1.33

Financing Details

Find a Lender

Loan amount:
$880,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$5,206
Property tax:
$840
Insurance:
$280
Private mortgage insurance (PMI):
$0
Monthly payment:
$6,326

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$4,000 $48,000
Vacancy loss: (6%)
6% -$240 -$2,880
Operating income:
$3,760 $45,120

Operating Expenses


% Rent Monthly Yearly
Property taxes: (21%)
21%-$840-$10,079
Insurance: (7%)
7%-$280-$3,360
Property management: (8%)
8%-$320-$3,840
Repairs & maintenance: (5%)
5%-$200-$2,400
Capital expenditures: (5%)
5%-$200-$2,400
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (46%)
46%-$1,840-$22,079

Cash Flow


Monthly Yearly
Net operating income:
$1,920 $23,040
Mortgage payments:
-$5,206 -$62,472
Cash flow:
$3,286 $39,432