$50,000
$570/mo
Estimated monthly Section 8 cashflow
Refreshed Jun 9, 2026
2300 W 18th St, Little Rock, AR 72202
Little Rock, AR 72202
3 bd · 2 ba · 1,494 sqft
Est. rent $1,376/mo · HUD 2025 SAFMR · ZIP 72202
$50,000
$570/mo
2300 W 18th St, Little Rock, AR 72202
Little Rock, AR 72202
3 bd · 2 ba · 1,494 sqft
Est. rent $1,376/mo · HUD 2025 SAFMR · ZIP 72202
Refreshed Jun 9, 2026
Fair Market Rent
3-bedroom
2024$1,454
2025$1,376
YoY change-5.4%
2026$1,540
Source: HUD 2025 Fair Market Rent · ZIP 72202
Housing authority (multiple)
- AR004Housing Authority of the City of Little Rock100 S Arch St, Little Rock, AR, 72201Phone
Estimated monthly cashflow
$570
HUD 2025 SAFMR · ZIP 72202
Assumes 25% down · 7.20% APR · 30-yr fixed.
Section 8 rent$1,376
HUD 2025 SAFMR · ZIP 72202
Property tax-$50
From listing data
Cap rate19.8%Cash-on-cash48.9%DSCR3.24
Open the calculator to change assumptions.
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
5-year projection
FRED-drivenTotal cashflow
$42,225
Appreciation
$7,964
Total return
358%
Annualized IRR
35.6%
Annual cashflow
Y1
$7,342
Y2
$7,869
Y3
$8,420
Location
Crime Data
FBI 2025Crime rating
5.6/ 10
Moderate reported crime
Violent / 100k
536
Property / 100k
1,675
4.0-6.9 is a mixed signal. Use caution and verify block-by-block.
Source: FBI Crime Data Explorer · Reported rates per 100,000; verify local block-level conditions