CashFlowRE
Sign in Sign up
1001 Marion Ave
A- Composite 80.07
Why this score? — see what drove the A- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.1/10.0
  • Appreciation +4.4/10.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$70,000

1001 Marion Ave · Mena, AR 71953
3 bd · 2.0 ba · 1,056 sqft · SingleFamily public records · 17 Days on market
Built 1970 10,018 sqft lot Est $87k · 19% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Enjoy town living with easy access to recreation in this 3 bedroom, 2 bath fixer-upper in Mena, Arkansas, perfectly positioned for buyers who want in-town convenience plus outdoor adventure. Centrally located for a short drive in either direction for recreation, this affordable home offers a nice floorplan ready for your repairs & updates, with space to create a cozy primary suite, guest rooms, and open living area to fit your lifestyle. This Mena AR property is ideal for cyclists, runners, and families who love being outside but also appreciate the comfort of living in town near shopping, dining, and schools. With some repairs and cosmetic upgrades, this fixer upper has great potenti

Key facts

  • Cozy primary suite
  • Near schools
  • Near dining

Tags

CENTRALLY LOCATEDOPEN LIVING AREACOZY PRIMARY SUITENEAR SHOPPINGNEAR DININGNEAR SCHOOLS

Property features AI

Finance

  • Other: Approx. lot dimensions 70' x 143' (approx. 0.23 acres)
  • Financial info: Financing available: conventional loan or cash

Exterior

  • Parking: Parking pads
  • Utilities: Public sewer; Public water; Municipal electric (Entergy); Natural gas
  • Home design: Frame with metal/vinyl siding; Approx. 1,056 total living area
  • Construction: Composition roof; Slab/crawlspace combination foundation
  • Exterior features: Partially fenced yard; Outside storage area; Porch; Other features (see remarks); Level lot; Paved road access; Inside city limits

Interior

  • Kitchen: Gas range
  • Flooring: Carpet; Wood; Vinyl; Concrete
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Window air conditioning units; Gas space heater
  • Interior features: Washer connection; Electric dryer connection; Electric water heater; Porch
  • Laundry & utility: Washer hookup; Electric dryer hookup

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $340 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($989 rent vs $70k).
  • Recommended offer: $69k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.1% vs local median 3.1% in Mena — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 65/100 on livability (#142 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D, amenities F, commute F.
  • Mena School District (rural): math 42% / reading 38% proficiency, ranked #70 of 238 in AR (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mena High School (math 25% / reading 39%, grade F, #119 of 292 statewide, top 43%, 498 students, 53% FRL) — zoned schools at 53% FRL track the district average.
  • Market conditions: 204 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 4 units permitted in Polk County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.2%/yr); year-one equity from $484 of loan paydown is wiped out by about $829 of value loss. Plan a longer hold.
  • Polk County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-1.2% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($69k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $45k; list at $70k implies a 56% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $68,950 (1.5% below list)

Questions for the listing agent

  1. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.41%
Cap rate
12.13%
Cash-on-cash
20.84%
DSCR
1.93
GRM
5.9

CMA / ARV

ARV (on-the-fly)
$86,592
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1000 Marion Ave 0.02mi 2/2.0 (-1) 960 (-9%) 1mo $117,500 $122 78
1504 Hamilton Ave 0.34mi 3/1.0 1,074 (+2%) 9mo $143,000 $133 70
710 Pine Ave 0.47mi 3/1.0 1,020 (-3%) 2mo $60,000 $59 67
1007 9th St 0.29mi 2/1.0 (-1) 1,000 (-5%) 2mo $140,000 $140 67
410 Maple Ave 0.58mi 2/1.5 (-1) 1,008 (-4%) 4mo $125,000 $124 55
1105 Oak Grv 0.20mi 3/1.0 1,214 (+15%) 9mo $100,000 $82 54
106 Eighth St 0.56mi 3/1.0 1,124 (+6%) 10mo $65,000 $58 50
803 Pine Ave 0.42mi 3/1.0 1,208 (+14%) 11mo $82,000 $68 43
1001 Third St 0.67mi 2/1.0 (-1) 972 (-8%) 6mo $95,000 $98 42
1000 Third St 0.68mi 3/— 1,190 (+13%) 9mo $25,000 $21 40
906 Second St 0.74mi 2/1.0 (-1) 983 (-7%) 9mo $50,500 $51 38
1105 S 2nd St 0.75mi 2/2.0 (-1) 1,200 (+14%) 5mo $29,000 $24 33

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-1.18% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
17.9%
Equity multiple
1.81×
Total profit
$15,812
Equity at exit
$16,277
10-year hold
IRR
23.8%
Equity multiple
3.38×
Total profit
$46,740
Equity at exit
$16,569

Cash invested: $19,600 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
92 Strongly Landlord-Friendly
State Arkansas
92 Strongly Landlord-Friendly · R+14
County
— inherits STATE
City
— inherits STATE
Only US state where non-payment is criminal. Strongly landlord-favorable; very few tenant protections.

ZIP-level market 71953

Home prices YoY
-0.4%
Active inventory
204
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$989 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$44 /mo · $532/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$208
Net cashflow
$340

Break-even live

Break-even rent $558
Max offer price $70,000
Occupancy floor 61%

Sensitivity live

Price -10% $380 -5% $360 +0% $340 +5% $321 +10% $301
Rent -10% $262 -5% $301 +0% $340 +5% $379 +10% $418
Rate -1.0pp $376 -0.5pp $358 base $340 +0.5pp $322 +1.0pp $304

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$17,500
Closing costs
$2,100
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
99 Pine Ave Mena, AR 2.0 1.0 750 $875 $1.17 44d 1 0.87mi
306 Hornbeck Ave Mena, AR 3.0 2.0 776 $1,100 $1.42 44d 1 0.88mi

Listing history 12 events

  1. 2026-06-19
    days on market $70,000 Active 17 DOM
  2. 2026-06-18
    days on market $70,000 Active 16 DOM
  3. 2026-06-17
    days on market $70,000 Active 15 DOM
  4. 2026-06-16
    days on market $70,000 Active 14 DOM
  5. 2026-06-15
    days on market $70,000 Active 13 DOM
  6. 2026-06-14
    days on market $70,000 Active 11 DOM
  7. 2026-06-12
    days on market $70,000 Active 10 DOM
  8. 2026-06-09
    statusdays on market $70,000 Active 7 DOM
  9. 2026-06-08
    days on market $70,000 New Listing 6 DOM
  10. 2026-06-07
    days on market $70,000 New Listing 5 DOM
  11. 2026-06-03
    remarks 695-char remark
  12. 2026-06-03
    listed $70,000 New Listing 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast AR · Resets to sale price

Current annual tax
$532 · $44/mo
Projected year-2 tax
$532 · $44/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$11,862
− Mortgage interest
−$3,921
− Property taxes
−$532
− Insurance
−$350
− Repairs & maintenance
−$949
− Management
−$949
− Depreciation
−$2,036
Taxable income
$3,125
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$750
After-tax cash flow
$3,334/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Mena School District
NCES district ID
0509750
Math proficiency
42% ▼ -9.00%
Reading proficiency
38% ▼ -9.00%
Median HH income
$32,941
Composite
32.88/100
National rank
#5607
State rank
#70 of 238 in AR

Livability — Mena

Score
65/100
State rank
#142
US rank
#12615

Category grades

Amenities F Commute F Cost of living A+ Crime D Employment F Housing A+ Health & safety A+ User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mena, AR
Population (ZIP)
13,412

Population outlook (Polk County) Hauer SSP2

Today (2025)
19,065 people
By 2030
18,369 · -3.7%
By 2040
17,156 · -10.0%
By 2050
16,177 · -15.1%
By 2075
14,642 · -23.2%
By 2100
13,020 · -31.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 5% Hispanic / Latino 3% Native American 1%
Common ancestry
Lithuanian 3% Slovak 2% Iranian 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Polk

2024 margin
Solid R (+70.5) · D 13.8% · R 84.3% · Other 1.9%
2008→2024 swing
-24.7pp toward R · 2008: -45.8pp · 2024: -70.5pp
All cycles
2024: R+70.5 2020: R+68.2 2016: R+66.4 2012: R+56.9 2008: R+45.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.18%
Current HPI
278.2854
Rent YoY
Metro
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+141.4% since first listed
9 events — show timeline
  • 2026-05-29 Listed $70,000 CARMLS
  • 2026-05-08 Listing Removed CARMLS
  • 2026-01-08 Relisted CARMLS
  • 2026-01-02 Listing Removed CARMLS
  • 2025-11-07 Price Changed $80,000 CARMLS
  • 2025-10-31 Price Changed $95,000 CARMLS
  • 2025-07-02 Listed $100,000 CARMLS
  • 2025-06-04 Sold (Public Records) $45,000 Public Records
  • 2010-02-23 Sold (Public Records) $29,000 Public Records

Property tax history

+3.2%/yr

Latest (2025): $532 · +8.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…