CashFlowRE
Sign in Sign up
527 W Mueller
B+ Composite 76.12
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
  • Livability +3.2/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$49,900

527 W Mueller · Paragould, AR 72450
2 bd · 2.0 ba · 988 sqft · SingleFamily public records · 16 Days on market
Built 1985 7,840 sqft lot $51/sqft · 45% below area Est $92k · 46% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investors welcome! House to be so "AS IS". Will be a great rental or first home with a little work. Great location close to schools, churches, shopping, and hospitals.

Key facts

  • Close to schools
  • Close to hospitals
  • Great location

Tags

GREAT LOCATIONCLOSE TO SCHOOLSCLOSE TO SHOPPINGCLOSE TO HOSPITALS

Property features AI

Finance

  • Financial info: Cash or in-house financing available

Exterior

  • Parking: Parking pads
  • Utilities: Public water; Public sewer; Municipal electric (Entergy); Wireless internet available
  • Home design: Single-family property; Metal roof
  • Construction: Metal/vinyl siding exterior; Crawl space foundation
  • Exterior features: Fully fenced yard; Paved road access; Level lot; Inside city limits

Interior

  • Kitchen: Free-standing stove
  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Window air conditioning units
  • Interior features: Vinyl floors; Sheetrock and paneling 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 2-bed/2.0-bath single-family listed at $50k.

Deal economics

  • At list price, monthly cash flow is $349 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($840 rent vs $50k).
  • Recommended offer: $49k (1.5% below list) — sets the bar for market timing.
  • Cap rate 14.7% vs local median 4.5% in Paragould — 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 (#159 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Paragould School District (town): math 35% / reading 34% proficiency, ranked #124 of 238 in AR (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Paragould Primary School (662 students, 100% FRL); Paragould High School (math 25% / reading 37%, grade F, #131 of 292 statewide, top 45%, 870 students, 100% FRL) — zoned schools average 100% FRL vs 53% district-wide (47 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 187 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 265 units permitted in Greene County in 2024 (135 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($58k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $345 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Greene County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($49k) is reasonable based on typical stale-listing flexibility.

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 $49,151 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  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
1.68%
Cap rate
14.69%
Cash-on-cash
29.98%
DSCR
2.33
GRM
4.9

CMA / ARV

ARV (median comp)
$92,328
List price
$49,900
Delta
-45.95%
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
527 W Mueller 0.00mi 2/2.0 998 (+1%) 1mo $47,000 $47 98
601 W Thompson St 0.08mi 2/1.0 960 (-3%) 2mo $45,000 $47 86
1023 S 6th St 0.06mi 3/1.0 (+1) 1,000 (+1%) 10mo $115,000 $115 78
310 W Ruby St 0.30mi 3/1.0 (+1) 1,006 (+2%) 5mo $35,000 $35 69
1001 W Mueller 0.38mi 2/2.0 1,092 (+10%) 11mo $125,000 $114 56
1020 Nadine 0.27mi 2/1.0 1,096 (+11%) 12mo $116,000 $106 55
703 S 9th St 0.33mi 3/2.0 (+1) 1,121 (+14%) 3mo $112,000 $100 55
919 W Mueller 0.34mi 2/1.5 1,131 (+14%) 4mo $135,000 $119 54
902 Park St 0.33mi 2/1.0 864 (-13%) 12mo $80,000 $93 50
716 W Park St 0.21mi 3/1.0 (+1) 1,124 (+14%) 11mo $114,900 $102 49
1106 S 3rd Ave 0.47mi 2/1.0 1,094 (+11%) 13mo $10,000 $9 45
1102 S 3rd Ave 0.47mi 3/1.0 (+1) 1,080 (+9%) 15mo $110,000 $102 41

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
24.5%
Equity multiple
2.01×
Total profit
$14,141
Equity at exit
$7,440
10-year hold
IRR
32.3%
Equity multiple
3.93×
Total profit
$40,917
Equity at exit
$4,314

Cash invested: $13,972 (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 72450

Home prices YoY
-8.9%
Active inventory
187
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$840 high interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$32 /mo · $386/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$176
Net cashflow
$349

Break-even live

Break-even rent $398
Max offer price $49,900
Occupancy floor 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
$12,475
Closing costs
$1,497
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
506 W Mueller Apt 3 Paragould, AR 1.0 1.0 719 $695 $0.97 43d 1 0.05mi
700 S 4th St Unit 1 Paragould, AR 2.0 1.0 942 $725 $0.77 43d 1 0.20mi
1204 S 8th St Unit 2 Paragould, AR 2.0 1.0 979 $950 $0.97 43d 1 0.35mi
804 Ada St Unit 3 Paragould, AR 2.0 1.0 1059 $950 $0.90 43d 1 0.38mi
812 Ada St Unit 3 Paragould, AR 2.0 1.0 975 $950 $0.97 43d 1 0.40mi
603 Wirt St Apt 1 Paragould, AR 2.0 1.0 840 $725 $0.86 43d 1 0.41mi
605 Wirt St Apt 8 Paragould, AR 2.0 1.0 840 $725 $0.86 43d 1 0.42mi
800 S 3rd Ave Paragould, AR 2.0 1.0 875 $900 $1.03 43d 1 0.43mi
504 S 3rd Ave Unit 2 Paragould, AR 1.0 1.0 532 $750 $1.41 43d 1 0.54mi
405 N 7th St Unit 415 Paragould, AR 2.0 1.0 800 $940 $1.18 43d 1 0.80mi
1205 W Hunt St Unit 1 Paragould, AR 2.0 1.0 800 $825 $1.03 43d 1 0.99mi
528 E Lake St Paragould, AR 3.0 1.0 1088 $695 $0.64 43d 1 1.02mi

Listing history 3 events

  1. 2026-05-08
    historical Take Backups 178-char remark
  2. 2026-05-06
    listed $49,900 New Listing 178-char remark
  3. 1996-04-30
    soldstatus $18,000

ⓘ 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
$386 · $32/mo
Projected year-2 tax
$386 · $32/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 FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% 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
$10,081
− Mortgage interest
−$2,795
− Property taxes
−$386
− Insurance
−$250
− Repairs & maintenance
−$806
− Management
−$806
− Depreciation
−$1,452
Taxable income
$3,586
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$861
After-tax cash flow
$3,328/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
Paragould School District
NCES district ID
0500017
Math proficiency
35% ▼ -15.00%
Reading proficiency
34% ▼ -12.00%
Median HH income
$36,644
Composite
28.67/100
National rank
#6696
State rank
#124 of 238 in AR

Livability — Paragould

Score
65/100
State rank
#159
US rank
#13582

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Paragould, AR
County
Greene County · 40,807 people
City population
40,807
Metro
Paragould, AR
Population (ZIP)
40,807
Household income
$57,725
Rent vs Own
35.9% rent · 64.1% own
Severe rent burden
1297.0

Population outlook (Greene County) Hauer SSP2

Today (2025)
48,533 people
By 2030
50,640 · +4.3%
By 2040
54,795 · +12.9%
By 2050
58,486 · +20.5%
By 2075
66,056 · +36.1%
By 2100
67,684 · +39.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 6% Hispanic / Latino 4% Black 3%
Common ancestry
Italian 2% Slovak 1% Romanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Greene

2024 margin
Solid R (+61.2) · D 18.6% · R 79.8% · Other 1.7%
2008→2024 swing
-31.5pp toward R · 2008: -29.7pp · 2024: -61.2pp
All cycles
2024: R+61.2 2020: R+59.7 2016: R+53.0 2012: R+36.9 2008: R+29.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -23.15%
Current HPI
236.1404
Rent YoY
Metro
Paragould, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+161.1% since first listed
6 events — show timeline
  • 2026-05-27 Sold (Public Records) $47,000 Public Records
  • 2026-05-26 Sold (MLS) $47,000 CARMLS
  • 2026-05-23 Pending CARMLS
  • 2026-05-08 Contingent CARMLS
  • 2026-05-06 Listed $49,900 CARMLS
  • 1996-04-30 Sold (Public Records) $18,000 Public Records

Property tax history

+3.6%/yr

Latest (2025): $386 · +9.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…