CashFlowRE
Sign in Sign up
7 Law 724 Rd
A- Composite 81.81
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +6.9/10.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$80,000

7 Law 724 Rd · Sedgwick, AR 72476
3 bd · 1.5 ba · 1,420 sqft · SingleFamily public records · 51 Days on market
$56/sqft · 45% below area Est $145k · 45% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Home offers strong potential with several major updates already completed. Roof is less than 5 years old. HVAC system, including ductwork, was replaced approximately 2 years ago. Numerous plumbing updates have been completed. Property will require cosmetic improvements, including interior paint, doors, trim, and flooring installation. Flooring materials are currently on-site but not installed. Great opportunity for buyers looking to add value and customize to their preference.

Key facts

  • Hvac system replaced
  • Major updates
  • 2 garage spots

Tags

MAJOR UPDATESROOF LESS THAN 5 YEARS OLDHVAC SYSTEM REPLACEDNUMEROUS PLUMBING UPDATESCOSMETIC IMPROVEMENTS

Property features AI

Exterior

  • Parking: Attached or detached 2-car garage
  • Home design: Single-family residence; Residential property
  • Construction: Slab foundation
  • Exterior features: Irregular-shaped lot

Interior

  • Flooring: Laminate
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Central heating
  • Interior features: Laminate flooring

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/1.5-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $453 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $78k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 49/100 on livability (#500 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B; Watch: schools F, crime F, amenities F.
  • Hoxie School District (town): math 30% / reading 30% proficiency, ranked #158 of 238 in AR (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 55 active listings in the ZIP; 63 units permitted in Lawrence County in 2024 (15 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($553 loan paydown + $3k appreciation (3.8% local appreciation)).
  • Lawrence County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.8% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($78k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $77,600 (3.0% below list)

Questions for the listing agent

  1. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-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 F 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
1.59%
Cap rate
13.09%
Cash-on-cash
24.28%
DSCR
2.08
GRM
5.2

CMA / ARV

ARV (median comp)
$145,113
List price
$80,000
Delta
-44.87%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

3.82% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
31.9%
Equity multiple
2.88×
Total profit
$42,038
Equity at exit
$39,709
10-year hold
IRR
31.5%
Equity multiple
5.69×
Total profit
$105,035
Equity at exit
$64,277

Cash invested: $22,400 (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 72476

Home prices YoY
1.7%
Active inventory
55
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,274 medium interval (Pro) →
Mortgage (P&I)
$420
Tax est. 1.5%
$100 /mo · $1,200/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$267
Net cashflow
$453

Break-even live

Break-even rent $700
Max offer price $80,000
Occupancy floor 59%

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
$20,000
Closing costs
$2,400
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.

Listing history 21 events

  1. 2026-06-19
    days on market $80,000 Active 51 DOM
  2. 2026-06-18
    days on market $80,000 Active 50 DOM
  3. 2026-06-17
    days on market $80,000 Active 49 DOM
  4. 2026-06-16
    days on market $80,000 Active 48 DOM
  5. 2026-06-15
    days on market $80,000 Active 47 DOM
  6. 2026-06-14
    days on market $80,000 Active 45 DOM
  7. 2026-06-12
    days on market $80,000 Active 44 DOM
  8. 2026-06-09
    days on market $80,000 Active 41 DOM
  9. 2026-06-09
    price $80,000 Active 40 DOM
  10. 2026-06-08
    days on market $95,000 Active 40 DOM
  11. 2026-06-07
    days on market $95,000 Active 39 DOM
  12. 2026-06-05
    days on market $95,000 Active 37 DOM
  13. 2026-06-04
    days on market $95,000 Active 35 DOM
  14. 2026-06-02
    days on market $95,000 Active 34 DOM
  15. 2026-06-01
    days on market $95,000 Active 33 DOM
  16. 2026-05-31
    days on market $95,000 Active 32 DOM
  17. 2026-05-31
    days on market $95,000 Active 31 DOM
  18. 2026-04-22
    listed $95,000 Active 481-char remark
  19. 2021-11-02
    soldstatus $70,000
  20. 2017-11-15
    soldstatus $35,000
  21. 1999-02-05
    soldstatus $23,000

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥109°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 8% 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
$15,283
− Mortgage interest
−$4,481
− Property taxes
−$1,200
− Insurance
−$400
− Repairs & maintenance
−$1,223
− Management
−$1,223
− Depreciation
−$2,327
Taxable income
$4,429
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,063
After-tax cash flow
$4,376/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
Hoxie School District
NCES district ID
0507990
Math proficiency
30% ▼ -10.00%
Reading proficiency
30% ▼ -15.00%
Median HH income
$32,220
Composite
24.51/100
National rank
#7648
State rank
#158 of 238 in AR

Livability — Sedgwick

Score
49/100
State rank
#500
US rank
#25902

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sedgwick, AR
Population (ZIP)
7,565

Population outlook (Lawrence County) Hauer SSP2

Today (2025)
15,453 people
By 2030
14,697 · -4.9%
By 2040
13,247 · -14.3%
By 2050
11,937 · -22.8%
By 2075
9,466 · -38.7%
By 2100
7,441 · -51.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 7% Hispanic / Latino 3% Black 1%
Common ancestry
Slovak 1% Serbian 1% Romanian 1%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Lawrence

2024 margin
Solid R (+64.0) · D 16.9% · R 81.0% · Other 2.1%
2008→2024 swing
-43.1pp toward R · 2008: -20.9pp · 2024: -64.0pp
All cycles
2024: R+64.0 2020: R+59.6 2016: R+49.8 2012: R+31.6 2008: R+20.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.82%
Current HPI
231.817
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

+247.8% since first listed
5 events — show timeline
  • 2026-06-09 Price Changed $80,000 NEABOR MLS
  • 2026-04-22 Listed $95,000 NEABOR MLS
  • 2021-11-02 Sold (Public Records) $70,000 Public Records
  • 2017-11-15 Sold (Public Records) $35,000 Public Records
  • 1999-02-05 Sold (Public Records) $23,000 Public Records

Property tax history

+0.0%/yr

Latest (2025): $30 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…