CashFlowRE
Sign in Sign up
240 N George St
C Composite 57.8
Why this score? — see what drove the C 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).

  • ARV discount +15.0/15.0
  • Cash flow +13.5/30.0
  • Appreciation +8.4/10.0
  • DSCR +4.1/10.0
  • 1% rule +3.8/10.0
  • Condition / age +3.8/5.0
  • Livability +3.6/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0

$110,000

240 N George St · Mount Ida, AR 71957
1 bd · 0.5 ba · 1,968 sqft · SingleFamily · 61 Days on market
Built 1978 Good condition 0.36 ac lot $56/sqft · 23% below area Est $143k · 23% under

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

Listing remarks MLS

Versatile property in the heart of Mount Ida offering the opportunity to live, work, or invest—all in one location. Previously operated as a hair salon, this property is equipped with unique features including a tanning bed outlet, video surveillance system, and hookups for a stackable washer and dryer. The spacious garage provides excellent potential for storage, workshop use, or could be reimagined as additional living space. Positioned near a major intersection with strong visibility and steady traffic flow, the location adds convenience and long-term value. Whether you're looking to convert it fully into a residence or maintain a live/work setup, this property offers flexibility to fit a variety of needs. Sellers have inactive real estate license. Agents see remarks

Key facts

  • Tanning bed outlet
  • Spacious garage
  • 0.36 acre lot

Tags

TANNING BED OUTLETVIDEO SURVEILLANCE SYSTEMHOOKUPS FOR WASHER AND DRYERSPACIOUS GARAGE

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 1-bed/0.5-bath single-family listed at $110k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $4 ($52/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $97k (12.0% below list).
  • Recommended offer: $97k (12.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 2.1% in Mount Ida — 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 71/100 on livability (#43 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, amenities F, commute F.
  • Mount Ida School District (rural): math 33% / reading 45% proficiency, ranked #79 of 238 in AR (top 33%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 55 active listings in the ZIP.

Forward outlook

  • In year one you build about $8k of equity ($761 loan paydown + $7k appreciation (6.7% local appreciation)).
  • Montgomery County population projected at -37% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (6.7% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 61 days — a 6% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • 2 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.
Recommended offer $96,779 (12.0% below list)

Questions for the listing agent

  1. It's been on market 61 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.88%
Cap rate
6.34%
Cash-on-cash
0.17%
DSCR
1.01
GRM
9.5

CMA / ARV

ARV (median comp)
$142,622
List price
$110,000
Delta
-22.87%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi

Projected returns pro-forma

6.72% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
17.2%
Equity multiple
2.19×
Total profit
$36,792
Equity at exit
$74,193
10-year hold
IRR
16.7%
Equity multiple
4.47×
Total profit
$106,991
Equity at exit
$139,127

Cash invested: $30,800 (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 71957

Home prices YoY
2.4%
Active inventory
55
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$968 medium interval (Pro) →
Mortgage (P&I)
$577
Tax est. 1.5%
$138 /mo · $1,650/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$203
Net cashflow
$4

Break-even live

Break-even rent $962
Max offer price $110,000
Occupancy floor 95%

Sensitivity live

Price -10% $80 -5% $42 +0% $4 +5% $-34 +10% $-72
Rent -10% $-72 -5% $-34 +0% $4 +5% $43 +10% $81
Rate -1.0pp $60 -0.5pp $32 base $4 +0.5pp $-24 +1.0pp $-53

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
$27,500
Closing costs
$3,300
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 19 events

  1. 2026-06-21
    days on market $110,000 Active 61 DOM
  2. 2026-06-19
    days on market $110,000 Active 59 DOM
  3. 2026-06-18
    days on market $110,000 Active 58 DOM
  4. 2026-06-17
    days on market $110,000 Active 57 DOM
  5. 2026-06-16
    days on market $110,000 Active 56 DOM
  6. 2026-06-15
    days on market $110,000 Active 55 DOM
  7. 2026-06-14
    days on market $110,000 Active 53 DOM
  8. 2026-06-12
    days on market $110,000 Active 52 DOM
  9. 2026-06-09
    days on market $110,000 Active 49 DOM
  10. 2026-06-08
    days on market $110,000 Active 48 DOM
  11. 2026-06-07
    days on market $110,000 Active 47 DOM
  12. 2026-06-07
    days on market $110,000 Active 46 DOM
  13. 2026-06-04
    days on market $110,000 Active 43 DOM
  14. 2026-06-02
    days on market $110,000 Active 42 DOM
  15. 2026-06-01
    days on market $110,000 Active 41 DOM
  16. 2026-05-31
    days on market $110,000 Active 40 DOM
  17. 2026-05-31
    days on market $110,000 Active 39 DOM
  18. 2026-04-21
    listed $110,000 New Listing 786-char remark
    Show marketing remark (788 chars)

    Versatile property in the heart of Mount Ida offering the opportunity to live, work, or invest—all in one location. Previously operated as a hair salon, this property is equipped with unique features including a tanning bed outlet, video surveillance system, and hookups for a stackable washer and dryer. The spacious garage provides excellent potential for storage, workshop use, or could be reimagined as additional living space. Positioned near a major intersection with strong visibility and steady traffic flow, the location adds convenience and long-term value. Whether you're looking to convert it fully into a residence or maintain a live/work setup, this property offers flexibility to fit a variety of needs. Sellers hold inactive real estate licenses. Agents see remarks.

  19. 2026-04-21
    listed $110,000 Active 788-char remark
    Show marketing remark (788 chars)

    Versatile property in the heart of Mount Ida offering the opportunity to live, work, or invest—all in one location. Previously operated as a hair salon, this property is equipped with unique features including a tanning bed outlet, video surveillance system, and hookups for a stackable washer and dryer. The spacious garage provides excellent potential for storage, workshop use, or could be reimagined as additional living space. Positioned near a major intersection with strong visibility and steady traffic flow, the location adds convenience and long-term value. Whether you're looking to convert it fully into a residence or maintain a live/work setup, this property offers flexibility to fit a variety of needs. Sellers hold inactive real estate licenses. Agents see remarks.

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$11,613
− Mortgage interest
−$6,162
− Property taxes
−$1,650
− Insurance
−$550
− Repairs & maintenance
−$929
− Management
−$929
− Depreciation
−$3,200
Taxable loss
−$1,806
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$434
After-tax cash flow
$486/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.

Condition & rehab AI · 14 photos

Good 75/100 Cosmetic rehab

This property is in good condition with a good exterior and interior. It has a tanning bed outlet, video surveillance system, and hookups for a stackable washer and dryer. Painting the exterior and interior walls and cleaning the HVAC system can increase its value.

Value-add opportunities

  • Both Paint the exterior and interior walls — Painting the exterior and interior walls can improve the curb appeal and increase the property's value for both resale and rental.
  • Both Clean the HVAC system — A clean HVAC system can improve air quality and energy efficiency, which can attract more tenants and buyers.

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint the exterior and interior walls — Painting the exterior and interior walls can improve the curb appeal and increase the property's value for both resale and rental.
  • Both Clean the HVAC system — A clean HVAC system can improve air quality and energy efficiency, which can attract more tenants and buyers.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Mount Ida School District
NCES district ID
0509990
Math proficiency
33% ▼ -13.00%
Reading proficiency
45% ▼ -2.00%
Median HH income
$38,629
Composite
32.53/100
National rank
#5698
State rank
#79 of 238 in AR

Livability — Mount Ida

Score
71/100
State rank
#43
US rank
#7115

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mount Ida, AR
Population (ZIP)
2,868

Population outlook (Montgomery County) Hauer SSP2

Today (2025)
7,889 people
By 2030
7,283 · -7.7%
By 2040
6,086 · -22.9%
By 2050
5,005 · -36.6%
By 2075
3,310 · -58.0%
By 2100
2,271 · -71.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 2% Black 1%
Common ancestry
Serbian 3% Lithuanian 2% Slovak 1%
Foreign-born
0%

Political lean MEDSL · Montgomery

2024 margin
Solid R (+63.2) · D 17.4% · R 80.6% · Other 2.0%
2008→2024 swing
-28.0pp toward R · 2008: -35.1pp · 2024: -63.2pp
All cycles
2024: R+63.2 2020: R+59.8 2016: R+53.4 2012: R+42.6 2008: R+35.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 6.72%
Current HPI
292.7747
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

+0.0% since first listed
2 events — show timeline
  • 2026-04-21 Listed $110,000 HSBOR
  • 2026-04-21 Listed $110,000 CARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…