CashFlowRE
Sign in Sign up
130 Bobbye Ln
D Composite 40.22
Why this score? — see what drove the D 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 +13.2/30.0
  • ARV discount +8.8/15.0
  • DSCR +4.0/10.0
  • Schools +3.3/10.0
  • Livability +3.1/5.0
  • 1% rule +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$147,000

130 Bobbye Ln · Southside, AR 72501
3 bd · 1.5 ba · 1,102 sqft · SingleFamily public records · 5 Days on market
Built 1984 $133/sqft · at area comps Est $152k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

You'll fall in love with this home the minute you step into the door! It feels new inside as the interior is basically completely updated with a light and bright scheme. This 3 bedroom/ 2 bath home offers an open floorplan. Beautiful Granite countertops are in the kitchen which also has stainless appliances and a large eating bar island. Owner's bedroom is nice sized and the bathroom is a true treat! The walk-in tiled shower is gorgeous and has a long bench. Just outside, the patio overlooks the level backyard with a chain link fenced perimeter. Extra storage is here with a 12X24 Bald Eagle Storage building. Home was renovated in 2021 which is also when the central heat & air was replaced and water heater. Seller thinks shingles are less than 10 years old.

Key facts

  • Double shower heads
  • Water heater
  • Updated kitchen

Tags

CENTRAL HEAT AND AIR SYSTEMWATER HEATERUPDATED KITCHENGRANITE COUNTERTOPSWALK-IN SHOWERDOUBLE SHOWER HEADS

Property features AI

Finance

  • Other: Located on a 0.5-acre lot; Zoned Single Family Residential

Exterior

  • Parking: Carport; Concrete parking surface
  • Utilities: Septic tank
  • Home design: Single-family residence; One story; Residential property in Hickory Hollow subdivision
  • Construction: Shingle roof; Slab foundation
  • Exterior features: Back yard fencing; Patio; Asphalt road access

Interior

  • Kitchen: Dishwasher; Range
  • Bedrooms: 7 total rooms (includes bedrooms and living spaces)
  • Flooring: Vinyl floors
  • Heating & cooling: Heat pump; Central air; Ceiling fan(s)
  • Interior features: Double pane windows; Electric fireplace; Patio

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 $147k.

Deal economics

  • At list price, monthly cash flow is $-3 ($-40/yr) — negative.
  • To cash-flow at today's rent, offer at most $146k (0.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $116k (21.2% below list).
  • Recommended offer: $116k (21.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 4.8% in Southside — 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 62/100 on livability (#216 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing B; Watch: employment C-, amenities F, commute F.
  • Southside School District (rural): math 43% / reading 35% proficiency, ranked #77 of 238 in AR (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 176 active listings in the ZIP; 33 units permitted in Independence County in 2024 (24 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 4y 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

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $115,902 (21.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.79%
Cap rate
6.27%
Cash-on-cash
-0.10%
DSCR
1.00
GRM
10.6

CMA / ARV

ARV (median comp)
$151,532
List price
$147,000
Delta
-2.99%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
130 Bobbye Ln 0.00mi 3/2.0 1,102 (0%) 1mo $145,000 $132 97
110 Carousel Rd 0.55mi 3/1.5 1,219 (+11%) 0mo $145,500 $119 56
45 Southstone Dr 0.59mi 3/2.0 1,216 (+10%) 1mo $162,500 $134 53
69 Flag Ln 0.55mi 3/1.0 960 (-13%) 13mo $95,000 $99 40
109 Upper Twin Frks 0.67mi 3/1.0 960 (-13%) 9mo $46,500 $48 38
79 Flag Ln 0.57mi 3/1.0 960 (-13%) 22mo $112,000 $117 32
59 Upper Twin Fork Rd 0.65mi 3/1.0 960 (-13%) 21mo $95,000 $99 29

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
-16.5%
Equity multiple
0.42×
Total profit
$-24,076
Equity at exit
$21,918
10-year hold
IRR
-8.3%
Equity multiple
0.48×
Total profit
$-21,410
Equity at exit
$12,710

Cash invested: $41,160 (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 72501

Home prices YoY
-16.3%
Active inventory
176
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$1,159 medium interval (Pro) →
Mortgage (P&I)
$771
Tax from tax record
$87 /mo · $1,042/yr
Insurance
$61
HOA
$0
Vacancy / Maint / Mgmt
$243
Net cashflow
$-3

Break-even live

Break-even rent $1,163
Max offer price $146,408
Occupancy floor 95%

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
$36,750
Closing costs
$4,410
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 8 events

  1. 2026-05-07
    status Pending 887-char remark
  2. 2026-05-01
    listed $147,000 Active 887-char remark
  3. 2022-04-18
    soldstatus $135,000 772-char remark
    Show marketing remark (772 chars)

    You'll fall in love with this home the minute you step into the door! It feels new inside as the interior is basically completely updated with a light and bright scheme. This 3 bedroom/ 2 bath home offers an open floorplan. Beautiful Granite countertops are in the kitchen which also has stainless appliances and a large eating bar island. Owner's bedroom is nice sized and the bathroom is a true treat! The walk-in tiled shower is gorgeous and has a long bench. Just outside, the patio overlooks the level backyard with a chain link fenced perimeter. Extra storage is here with a 12X24 Bald Eagle Storage building. Home was renovated in 2021 which is also when the central heat & air was replaced and water heater. Seller thinks shingles are less than 10 years old.

  4. 2022-04-18
    soldstatus $135,000
    Show marketing remark (772 chars)

    You'll fall in love with this home the minute you step into the door! It feels new inside as the interior is basically completely updated with a light and bright scheme. This 3 bedroom/ 2 bath home offers an open floorplan. Beautiful Granite countertops are in the kitchen which also has stainless appliances and a large eating bar island. Owner's bedroom is nice sized and the bathroom is a true treat! The walk-in tiled shower is gorgeous and has a long bench. Just outside, the patio overlooks the level backyard with a chain link fenced perimeter. Extra storage is here with a 12X24 Bald Eagle Storage building. Home was renovated in 2021 which is also when the central heat & air was replaced and water heater. Seller thinks shingles are less than 10 years old.

  5. 2022-03-16
    listed $135,000 772-char remark
    Show marketing remark (772 chars)

    You'll fall in love with this home the minute you step into the door! It feels new inside as the interior is basically completely updated with a light and bright scheme. This 3 bedroom/ 2 bath home offers an open floorplan. Beautiful Granite countertops are in the kitchen which also has stainless appliances and a large eating bar island. Owner's bedroom is nice sized and the bathroom is a true treat! The walk-in tiled shower is gorgeous and has a long bench. Just outside, the patio overlooks the level backyard with a chain link fenced perimeter. Extra storage is here with a 12X24 Bald Eagle Storage building. Home was renovated in 2021 which is also when the central heat & air was replaced and water heater. Seller thinks shingles are less than 10 years old.

  6. 2010-07-30
    soldstatus $77,000
  7. 1993-08-01
    soldstatus $40,000
  8. 1985-09-30
    soldstatus $43,000

ⓘ 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
$1,042 · $87/mo
Projected year-2 tax
$1,042 · $87/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 6/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 4% 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
$13,908
− Mortgage interest
−$8,234
− Property taxes
−$1,042
− Insurance
−$735
− Repairs & maintenance
−$1,113
− Management
−$1,113
− Depreciation
−$4,276
Taxable loss
−$2,605
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$625
After-tax cash flow
$585/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
Southside School District
NCES district ID
0512540
Math proficiency
43% ▼ -14.00%
Reading proficiency
35% ▼ -11.00%
Median HH income
$37,901
Composite
32.55/100
National rank
#5688
State rank
#77 of 238 in AR

Livability — Southside

Score
62/100
State rank
#216
US rank
#16702

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Southside, AR
County
Independence County · 26,218 people
Metro
Batesville, AR
Population (ZIP)
26,218
Household income
$52,829
Rent vs Own
34.9% rent · 65.1% own
Severe rent burden
553.0

Population outlook (Independence County) Hauer SSP2

Today (2025)
37,748 people
By 2030
37,962 · +0.6%
By 2040
38,151 · +1.1%
By 2050
37,980 · +0.6%
By 2075
36,622 · -3.0%
By 2100
32,741 · -13.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Hispanic / Latino 12% Two or more races 8% Black 2% Asian 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 2% Lithuanian 2% Italian 1%
Foreign-born
5% · Canada, Vietnam
Languages at home
92% English-only · Spanish 7% Other Asian/Pacific 1%

Political lean MEDSL · Independence

2024 margin
Solid R (+59.5) · D 19.2% · R 78.7% · Other 2.1%
2008→2024 swing
-22.3pp toward R · 2008: -37.1pp · 2024: -59.5pp
All cycles
2024: R+59.5 2020: R+58.2 2016: R+52.4 2012: R+44.0 2008: R+37.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -40.19%
Current HPI
206.3787
Rent YoY
Metro
Batesville, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+237.2% since first listed
10 events — show timeline
  • 2026-06-01 Sold (Public Records) $145,000 Public Records
  • 2026-05-29 Sold (MLS) $145,000 Batesville
  • 2026-05-07 Pending Batesville
  • 2026-05-01 Listed $147,000 Batesville
  • 2022-04-18 Sold (Public Records) $135,000 Public Records
  • 2022-04-18 Sold (MLS) $135,000 Batesville
  • 2022-03-16 Listed $135,000 Batesville
  • 2010-07-30 Sold (Public Records) $77,000 Public Records
  • 1993-08-01 Sold (Public Records) $40,000 Public Records
  • 1985-09-30 Sold (Public Records) $43,000 Public Records

Property tax history

+12.8%/yr

Latest (2025): $1,042 · +33.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…