$75,000
$592/mo
Estimated monthly Section 8 cashflow
Refreshed Jun 9, 2026
1513 W 33rd St, Little Rock, AR 72206
Little Rock, AR 72206
4 bd · 2 ba · 1,507 sqft
Est. rent $1,628/mo · HUD 2025 SAFMR · ZIP 72206
$75,000
$592/mo
1513 W 33rd St, Little Rock, AR 72206
Little Rock, AR 72206
4 bd · 2 ba · 1,507 sqft
Est. rent $1,628/mo · HUD 2025 SAFMR · ZIP 72206
Refreshed Jun 9, 2026
Fair Market Rent
4-bedroom
2024$1,717
2025$1,628
YoY change-5.2%
2026$1,822
Source: HUD 2025 Fair Market Rent · ZIP 72206
Housing authority (multiple)
- AR004Housing Authority of the City of Little Rock100 S Arch St, Little Rock, AR, 72201Phone
Estimated monthly cashflow
$592
HUD 2025 SAFMR · ZIP 72206
Assumes 25% down · 7.20% APR · 30-yr fixed.
Section 8 rent$1,628
HUD 2025 SAFMR · ZIP 72206
Property tax-$75
From listing data
Cap rate15.6%Cash-on-cash33.8%DSCR2.55
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
$44,982
Appreciation
$11,946
Total return
271%
Annualized IRR
30.0%
Annual cashflow
Y1
$7,693
Y2
$8,316
Y3
$8,967
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