CashFlowRE
Sign in Sign up
609 W Vine Ave
B+ Composite 76.85
Why this score? — see what drove the B+ 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 +9.5/10.0
  • Schools +3.8/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$65,000

609 W Vine Ave · Searcy, AR 72143
3 bd · 2.0 ba · 1,128 sqft · SingleFamily public records · 20 Days on market
Built 1950 6,534 sqft lot $58/sqft · 38% below area Est $104k · 38% under ↓ 11% since listing

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

Listing remarks MLS

updated 3br 2ba house with hardie backer siding on the outside, new luxury vinyl flooring throughout the house. , and new paint. Fenced in backyard and a storage building.

Key facts

  • Storage buildings
  • Close to post office
  • Chain fence

Tags

STORAGE BUILDINGSCHAIN FENCECLOSE TO POST OFFICECLOSE TO PUBLIC SCHOOLSDETACHED

Property features AI

Finance

  • Financial info: Financing available: conventional loan or cash

Exterior

  • Utilities: Public sewer; Public water; Municipal electric (Entergy); Natural gas
  • Home design: Metal/vinyl siding
  • Construction: Architectural shingle roof; Slab foundation
  • Exterior features: Fully fenced yard; Outside storage area; Chain link fencing; Paved road access

Interior

  • Kitchen: Free-standing stove; Dishwasher
  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central cooling
  • Interior features: Washer connection; Electric dryer connection; Gas water heater; Sheetrock walls/ceilings
  • Laundry & utility: Laundry room

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 $65k.

Deal economics

  • At list price, monthly cash flow is $361 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($945 rent vs $65k).
  • Recommended offer: $64k (1.5% below list) — sets the bar for market timing.
  • Cap rate 13.0% vs local median 3.2% in Searcy — 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 70/100 on livability (#51 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: crime D, commute F, employment F.
  • Searcy School District (town): math 47% / reading 43% proficiency, ranked #37 of 238 in AR (top 16%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mcrae Elementary School (math 52% / reading 37%, grade F, #143 of 454 statewide, top 36%, 422 students, 58% FRL); Southwest Middle School (math 51% / reading 42%, grade D+, #49 of 201 statewide, top 26%, 910 students, 50% FRL); Searcy High School (math 30% / reading 42%, grade F, #81 of 292 statewide, top 29%, 1,166 students, 39% FRL).
  • Market conditions: 176 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 219 units permitted in White County in 2024 (36 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • White County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago 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.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $64,025 (1.5% below list)

Questions for the listing agent

  1. Built in 1950 — 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. 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?
  4. 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.
  5. 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.
  6. 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
1.45%
Cap rate
12.95%
Cash-on-cash
23.78%
DSCR
2.06
GRM
5.7

CMA / ARV

ARV (median comp)
$104,420
List price
$65,000
Delta
-37.75%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
611 W Moore Ave 0.12mi 3/1.0 1,080 (-4%) 10mo $143,000 $132 74
710 N Pne 0.34mi 3/1.5 1,088 (-4%) 3mo $119,900 $110 74
507 W Academy 0.09mi 3/1.0 1,188 (+5%) 11mo $75,000 $63 74
905 W Center Ave 0.27mi 3/1.0 1,182 (+5%) 4mo $162,000 $137 72
207 S Elm St 0.34mi 3/1.0 1,057 (-6%) 0mo $107,000 $101 69
603 N Sowell 0.35mi 3/1.0 1,144 (+1%) 11mo $146,000 $128 68
1206 W Race St 0.36mi 2/1.0 (-1) 1,080 (-4%) 9mo $132,000 $122 60
710 N Sowell 0.36mi 3/2.0 960 (-15%) 4mo $130,000 $135 55
411 N Olive St 0.45mi 2/2.0 (-1) 960 (-15%) 2mo $140,000 $146 48
608 N Main 0.45mi 2/1.0 (-1) 1,242 (+10%) 10mo $100,000 $81 45
613 Sanibel St 0.62mi 3/2.0 1,292 (+14%) 7mo $185,000 $143 41
1505 W Park Ave 0.64mi 4/1.5 (+1) 1,240 (+10%) 11mo $130,500 $105 37

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

Projected returns pro-forma

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

5-year hold
IRR
16.9%
Equity multiple
1.68×
Total profit
$12,413
Equity at exit
$9,692
10-year hold
IRR
25.4%
Equity multiple
3.21×
Total profit
$40,287
Equity at exit
$5,620

Cash invested: $18,200 (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 72143

Home prices YoY
-28.4%
Active inventory
176
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$945 high interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$18 /mo · $216/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$198
Net cashflow
$361

Break-even live

Break-even rent $489
Max offer price $65,000
Occupancy floor 57%

Sensitivity live

Price -10% $397 -5% $379 +0% $361 +5% $342 +10% $324
Rent -10% $286 -5% $323 +0% $361 +5% $398 +10% $435
Rate -1.0pp $393 -0.5pp $377 base $361 +0.5pp $344 +1.0pp $327

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
$16,250
Closing costs
$1,950
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
508 N Apple St Searcy, AR 2.0 1.0 926 $800 $0.86 45d 1 0.13mi
104 E Academy Ave Unit 1 Searcy, AR 2.0 2.0 1052 $950 $0.90 45d 1 0.39mi
909 Holmes Rd Searcy, AR 1.0–2.0 1.0–2.0 795 $865 $1.09 45d 13 0.61mi
701 S Elm St Unit H1 Searcy, AR 2.0 1.0 850 $839 $0.99 45d 1 0.68mi
32 Robbye Ln Searcy, AR 3.0 2.0 1331 $1,400 $1.05 45d 1 1.05mi
1104 E Race Ave Searcy, AR 2.0 1.0 700 $750 $1.07 45d 1 1.10mi
28 Stoneybrook Ln Unit 16 Searcy, AR 2.0 1.5 900 $755 $0.84 45d 1 1.13mi
32 Stoneybrook Ln Apt 7 Searcy, AR 2.0 1.0 720 $715 $0.99 45d 1 1.16mi
32 Stoneybrook Ln Unit 5 Searcy, AR 2.0 1.0 720 $745 $1.03 45d 1 1.16mi
400 Meadow Lake Cir Searcy, AR 1.0–2.0 1.0 610 $860 $1.41 45d 7 1.22mi

Listing history 17 events

  1. 2026-06-22
    days on market $65,000 Active 20 DOM
  2. 2026-06-21
    days on market $65,000 Active 19 DOM
  3. 2026-06-19
    days on market $65,000 Active 17 DOM
  4. 2026-06-18
    days on market $65,000 Active 16 DOM
  5. 2026-06-17
    statusdays on market $65,000 Active 15 DOM
  6. 2026-06-16
    days on market $65,000 Back on Market 14 DOM
  7. 2026-06-15
    days on market $65,000 Back on Market 13 DOM
  8. 2026-06-14
    days on market $65,000 Back on Market 11 DOM
  9. 2026-06-12
    statusdays on market $65,000 Back on Market 10 DOM
  10. 2026-05-14
    status Under Contract 535-char remark
  11. 2026-05-13
    status Pending (FC, SS, REO) 535-char remark
  12. 2026-05-05
    listed $65,000 New Listing 535-char remark
  13. 2023-02-21
    soldstatus $89,000
  14. 2023-02-17
    soldstatus $89,000 Sold 173-char remark
    Show marketing remark (173 chars)

    updated 3br 2ba house with hardie backer siding on the outside, new luxury vinyl flooring throughout the house. , and new paint. Fenced in backyard and a storage building.

  15. 2023-01-10
    status Under Contract 173-char remark
    Show marketing remark (173 chars)

    updated 3br 2ba house with hardie backer siding on the outside, new luxury vinyl flooring throughout the house. , and new paint. Fenced in backyard and a storage building.

  16. 2023-01-05
    listed $85,900 New Listing 173-char remark
    Show marketing remark (173 chars)

    updated 3br 2ba house with hardie backer siding on the outside, new luxury vinyl flooring throughout the house. , and new paint. Fenced in backyard and a storage building.

  17. 2001-08-08
    soldstatus $73,182

ⓘ 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
$216 · $18/mo
Projected year-2 tax
$416 · $35/mo
Expected delta
+$200/yr (+$17/mo · 92.6%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$11,341
− Mortgage interest
−$3,641
− Property taxes
−$216
− Insurance
−$325
− Repairs & maintenance
−$907
− Management
−$907
− Depreciation
−$1,891
Taxable income
$3,453
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$829
After-tax cash flow
$3,499/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
Searcy School District
NCES district ID
0512210
Math proficiency
47% ▼ -11.00%
Reading proficiency
43% ▼ -10.00%
Median HH income
$44,318
Composite
38.12/100
National rank
#4272
State rank
#37 of 238 in AR

Livability — Searcy

Score
70/100
State rank
#51
US rank
#7408

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Searcy, AR
County
White County · 35,000 people
City population
35,000
Metro
Searcy, AR
Population (ZIP)
35,000
Household income
$58,344
Rent vs Own
35.0% rent · 65.0% own
Severe rent burden
804.0

Population outlook (White County) Hauer SSP2

Today (2025)
82,310 people
By 2030
83,861 · +1.9%
By 2040
86,492 · +5.1%
By 2050
88,246 · +7.2%
By 2075
91,307 · +10.9%
By 2100
91,548 · +11.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Black 7% Hispanic / Latino 6% Two or more races 5%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 2% Slovak 1% Serbian 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 4%

Political lean MEDSL · White

2024 margin
Solid R (+61.2) · D 18.3% · R 79.5% · Other 2.2%
2008→2024 swing
-14.0pp toward R · 2008: -47.2pp · 2024: -61.2pp
All cycles
2024: R+61.2 2020: R+58.9 2016: R+57.9 2012: R+53.7 2008: R+47.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -81.60%
Current HPI
206.0334
Rent YoY
Metro
Searcy, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

-11.2% since first listed
9 events — show timeline
  • 2026-06-10 Relisted CARMLS
  • 2026-05-14 Pending CARMLS
  • 2026-05-13 Pending CARMLS
  • 2026-05-05 Listed $65,000 CARMLS
  • 2023-02-21 Sold (Public Records) $89,000 Public Records
  • 2023-02-17 Sold (MLS) $89,000 CARMLS
  • 2023-01-10 Pending CARMLS
  • 2023-01-05 Listed $85,900 CARMLS
  • 2001-08-08 Sold (Public Records) $73,182 Public Records

Property tax history

-1.8%/yr

Latest (2025): $216 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…