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

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$124,500

For Sale - Active
7 Walsh Dr, Hardy, AR 72542
2 Beds
1 Bath
1,036 Square Feet
0.00 Acres Lot
Built in 2000
For Sale - Active
Units n/a
Checked: 18 hours ago
Updated: Oct 04, 2025 at 10:11AM

Investment Summary


Monthly Cash Flow
$901
Cap Rate
14.4%
Cash-on-Cash Return
37.8%
Debt Coverage Ratio
2.53
Internal Rate of Return (5 years)
41.0%

Property Description


0.00 Acres Lot
Built in 2000
For Sale - Active
Units n/a

Embrace quiet living in this charming cottage, ideally situated on two lots with seasonal views of Lake Kiwanie. Enjoy the convenience of being just moments from recreational activities and shopping. Upon entering, you'll be welcomed by an open-concept design complemented by beautiful vaulted wood ceilings. The kitchen, though compact, is nicely updated with elegant granite countertops. A highlight is the beautifully enclosed sunroom, offering the perfect space for entertaining guests or simply unwinding while soaking in the serene scenery. Whether you're seeking a weekend retreat or a haven for outdoor enjoyment, this property delivers. It features a separate patio area with a pergola, perfect for al fresco dining, and a good-sized storage building/workshop for all your hobbies. This exceptional property comes with an abundance of desirable extras! Don't miss out – schedule your appointment to view it today!

Build Your Team


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

Avatar
Avatar
Avatar

Agents

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

Find an Agent
Avatar
Avatar
Avatar

Lenders

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

Find a Lender
Avatar
Avatar
Avatar

Property Managers

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

Find a Property Manager
Avatar
Avatar
Avatar

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: Parking Pads
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Total): 1.0

Interior Features

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

Exterior Features

  • Exterior Walls Materials: Other
  • Roof Type: Gable
  • Roof Material: Metal

Land Information

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

Lot Information

  • Parcel ID: 15100016001
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Bungalow/Cottage
  • Year Built: 2000

Tax Information

  • Annual Tax: $330

Utilities

  • Water & Sewer: Public
  • Heating: Heat Pump
  • Cooling: Ceiling Fan(s)

Location

  • County: Sharp

Listing Details


Listed by:
Emily Bagwell-Shackelford
Coldwell Banker Ozark Real Estate Company
(870) 758-0098

Source:
Cooperative Arkansas REALTORS MLS
MLS#: 25026163
Cooperative Arkansas REALTORS MLS

Investment Summary


Monthly Cash Flow
$901
Cap Rate
14.4%
Cash-on-Cash Return
37.8%
Debt Coverage Ratio
2.53
Internal Rate of Return (5 years)
41.0%

Purchase Details

Find an Agent

Purchase price:
$124,500
Amount financed:
-$99,600
Down payment:
$24,900
Closing costs:
$3,735
Rehab costs:
$0
Initial cash invested:
$28,635
Square feet:
1,036
Cost per square foot:
$120
Monthly rent per square foot:
$2.12

Financing Details

Find a Lender

Loan amount:
$99,600
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$589
Property tax:
$28
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$771

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: (1%)
1%-$28-$331
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: (n/a)
n/an/an/a
Total operating expenses: (26%)
26%-$578-$6,931

Cash Flow


Monthly Yearly
Net operating income:
$1,490 $17,880
Mortgage payments:
-$589 -$7,068
Cash flow:
$901 $10,812