CashFlowRE
Sign in Sign up
2014 Maurice St 🏷️ Likely Rental
B+ Composite 76.06
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.4/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$60,000

2014 Maurice St · Jonesboro, AR 72401
2 bd · 1.0 ba · 756 sqft · SingleFamily public records · 66 Days on market
3,484 sqft lot $79/sqft · 28% below area Est $83k · 28% under

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

Listing remarks MLS

Attention Investors, Priced to sell fast! This 2 bedroom, 1 bath house is currently rented for $650 per month.

Key facts

  • 3,484 sq ft lot
  • Listed 66 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $60,000 price doesn't fit this home's estimated sale value (~$82,834) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $470 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Recommended offer: $56k (6.0% below list) — sets the bar for market timing.
  • Cap rate 15.7% vs local median 4.4% in Jonesboro — 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 (#145 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, crime F, amenities F.
  • Nettleton School District (urban): math 21% / reading 24% proficiency, ranked #199 of 238 in AR (top 84%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising (+3.6%/yr); 295 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 926 units permitted in Craighead County in 2024 (69 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $415 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Craighead County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.6% rent growth), your $17k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 66 days — a 6% lower offer ($56k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 7y 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.
  • Current owner paid $50k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $56,400 (6.0% below list)

Questions for the listing agent

  1. It's been on market 66 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.77%
Cap rate
15.69%
Cash-on-cash
33.55%
DSCR
2.49
GRM
4.7

CMA / ARV

ARV (median comp)
$82,834
List price
$60,000
Delta
-27.57%
Verdict
UNDERPRICED
Comps
19 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4711 Mitchell 0.30mi 2/1.0 752 (-0%) 4mo $65,000 $86 82
2108 Kathleen 0.11mi 3/1.0 (+1) 768 (+2%) 24mo $65,000 $85 67
3718 Schley 0.68mi 2/1.0 812 (+7%) 2mo $25,000 $31 54
1711 Henry St 0.62mi 3/1.0 (+1) 825 (+9%) 1mo $53,000 $64 50

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 · 3.64% rent growth · sell at horizon

5-year hold
IRR
29.5%
Equity multiple
2.24×
Total profit
$20,867
Equity at exit
$8,946
10-year hold
IRR
37.2%
Equity multiple
4.54×
Total profit
$59,508
Equity at exit
$5,188

Cash invested: $16,800 (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 72401

Home prices YoY
-34.2%
Rents YoY
3.6%
Active inventory
295
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$1,064 high interval (Pro) →
Mortgage (P&I)
$315
Tax from tax record
$31 /mo · $372/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$223
Net cashflow
$470

Break-even live

Break-even rent $469
Max offer price $60,000
Occupancy floor 51%

Sensitivity live

Price -10% $504 -5% $487 +0% $470 +5% $453 +10% $436
Rent -10% $386 -5% $428 +0% $470 +5% $512 +10% $554
Rate -1.0pp $500 -0.5pp $485 base $470 +0.5pp $454 +1.0pp $438

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
$15,000
Closing costs
$1,800
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2008 Cotton St Unit 7 Jonesboro, AR 2.0 1.0 875 $925 $1.06 44d 1 0.11mi
4850 E Highland Dr Unit HPA 419 Jonesboro, AR 2.0 1.0 1000 $1,300 $1.30 44d 1 0.40mi
2420 Dudley St Unit 1 Jonesboro, AR 2.0 1.0 850 $900 $1.06 44d 1 0.42mi
1504 Kathleen St Unit 2703 Jonesboro, AR 2.0 1.5 1000 $1,025 $1.02 44d 1 0.43mi
1504 Kathleen St Unit 6403 Jonesboro, AR 2.0 1.0 875 $975 $1.11 44d 1 0.43mi
2102 Clark St Jonesboro, AR 3.0 1.0 1000 $925 $0.93 44d 1 0.46mi
3801 School St Unit A Jonesboro, AR 3.0 1.0 854 $1,200 $1.41 44d 1 0.69mi
5930 Rees Rd Unit CSA 253 Jonesboro, AR 1.0 1.0 825 $995 $1.21 44d 1 1.42mi

Listing history 35 events

  1. 2026-06-21
    remarks 174-char remark
  2. 2026-06-21
    days on market $60,000 Active 66 DOM
  3. 2026-06-19
    days on market $60,000 Active 64 DOM
  4. 2026-06-18
    days on market $60,000 Active 63 DOM
  5. 2026-06-17
    days on market $60,000 Active 62 DOM
  6. 2026-06-16
    days on market $60,000 Active 61 DOM
  7. 2026-06-15
    days on market $60,000 Active 60 DOM
  8. 2026-06-14
    days on market $60,000 Active 58 DOM
  9. 2026-06-13
    days on market $60,000 Active 57 DOM
  10. 2026-06-10
    days on market $60,000 Active 55 DOM
  11. 2026-06-09
    days on market $60,000 Active 54 DOM
  12. 2026-06-08
    days on market $60,000 Active 53 DOM
  13. 2026-06-07
    days on market $60,000 Active 52 DOM
  14. 2026-06-05
    days on market $60,000 Active 49 DOM
  15. 2026-06-03
    days on market $60,000 Active 48 DOM
  16. 2026-06-02
    days on market $60,000 Active 47 DOM
  17. 2026-06-01
    days on market $60,000 Active 46 DOM
  18. 2026-05-31
    days on market $60,000 Active 45 DOM
  19. 2026-05-30
    days on market $60,000 Active 44 DOM
  20. 2026-04-16
    historical
  21. 2026-04-13
    listed $60,000 New Listing 110-char remark
    Show marketing remark (110 chars)

    Attention Investors, Priced to sell fast! This 2 bedroom, 1 bath house is currently rented for $650 per month.

  22. 2026-04-13
    listed $60,000 Active
    Show marketing remark (110 chars)

    Attention Investors, Priced to sell fast! This 2 bedroom, 1 bath house is currently rented for $650 per month.

  23. 2024-08-29
    listed $60,000 New Listing
  24. 2024-08-29
    listed $60,000 Active
  25. 2024-08-29
    historical
  26. 2024-07-12
    price $65,000
  27. 2024-07-12
    price $65,000
  28. 2024-05-21
    listed $70,000 Active
  29. 2024-05-21
    listed $70,000 New Listing
  30. 2021-08-04
    soldstatus $50,000
  31. 2021-07-01
    listed $38,000
  32. 2019-03-15
    soldstatus $29,500
  33. 2019-01-29
    listed $30,000
  34. 2019-01-29
    listed $30,000
  35. 2003-09-30
    soldstatus $30,000

ⓘ 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
$372 · $31/mo
Projected year-2 tax
$384 · $32/mo
Expected delta
+$12/yr (+$1/mo · 3.1%)

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

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X · 24% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 8% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$12,764
− Mortgage interest
−$3,361
− Property taxes
−$372
− Insurance
−$300
− Repairs & maintenance
−$1,021
− Management
−$1,021
− Depreciation
−$1,745
Taxable income
$4,943
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,186
After-tax cash flow
$4,449/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
Nettleton School District
NCES district ID
0510440
Math proficiency
21% ▼ -16.00%
Reading proficiency
24% ▼ -12.00%
Median HH income
$39,754
Composite
19.0/100
National rank
#8846
State rank
#199 of 238 in AR

Livability — Jonesboro

Score
65/100
State rank
#145
US rank
#12692

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jonesboro, AR
County
Craighead County · 97,185 people
City population
91,245
Metro
Jonesboro, AR
Population (ZIP)
42,602
Household income
$45,329
Rent vs Own
51.1% rent · 48.9% own
Severe rent burden
2606.0

Population outlook (Craighead County) Hauer SSP2

Today (2025)
122,235 people
By 2030
131,338 · +7.4%
By 2040
149,862 · +22.6%
By 2050
168,034 · +37.5%
By 2075
208,094 · +70.2%
By 2100
233,251 · +90.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 60% Black 26% Hispanic / Latino 9% Two or more races 7%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Slovak 2% Italian 1% Lithuanian 1%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 7%

Political lean MEDSL · Craighead

2024 margin
Solid R (+37.4) · D 30.1% · R 67.5% · Other 2.4%
2008→2024 swing
-12.9pp toward R · 2008: -24.5pp · 2024: -37.4pp
All cycles
2024: R+37.4 2020: R+35.4 2016: R+35.2 2012: R+31.1 2008: R+24.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -108.25%
Current HPI
208.2079
Rent YoY
▲ 3.64%
Metro
Jonesboro, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+100.0% since first listed
16 events — show timeline
  • 2026-04-16 Listing Removed CARMLS
  • 2026-04-13 Listed $60,000 NEABOR MLS
  • 2026-04-13 Listed $60,000 CARMLS
  • 2024-08-29 Listing Removed CARMLS
  • 2024-08-29 Listed $60,000 NEABOR MLS
  • 2024-08-29 Listed $60,000 CARMLS
  • 2024-07-12 Price Changed $65,000 CARMLS
  • 2024-07-12 Price Changed $65,000 NEABOR MLS
  • 2024-05-21 Listed $70,000 CARMLS
  • 2024-05-21 Listed $70,000 NEABOR MLS
  • 2021-08-04 Sold (MLS) $50,000 NEABOR MLS
  • 2021-07-01 Listed $38,000 NEABOR MLS
  • 2019-03-15 Sold (MLS) $29,500 NEABOR MLS
  • 2019-01-29 Listed $30,000 NEABOR MLS
  • 2019-01-29 Listed $30,000 CARMLS
  • 2003-09-30 Sold (Public Records) $30,000 Public Records

Property tax history

+2.3%/yr

Latest (2025): $372 · +10.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…