CashFlowRE
Sign in Sign up
616 Jenkins Dr
C- Composite 50.23
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).

  • Cash flow +20.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.5/10.0
  • 1% rule +4.5/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.8/10.0

$90,000

616 Jenkins Dr · Hamburg, AR 71646
3 bd · 1.0 ba · 912 sqft · SingleFamily public records · 11 Days on market
Built 1987 2.20 ac lot

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

Listing remarks

NEWLY RENOVATED PACKAGE DEAL AVAILABLE ALSO 2 BEDROOM 1 BATH INCLUDED ATTACHED LAND 2.2 ACRES ALL FOR 190,000.00!!

Key facts

  • 2.2 acre lot
  • 4 parking spots
  • Built 1987

Property features AI

Finance

  • Other: Approx. lot size 23,087 sq ft (about 2.2 acres)
  • Financial info: Annual taxes listed
  • HOA & community: Annual HOA frequency

Exterior

  • Parking: Parking for 4+ cars
  • Utilities: Public water; Municipal electric service (Entergy); Natural gas
  • Home design: Approx. 912 square feet
  • Construction: Crawl space foundation
  • Exterior features: Metal/Vinyl siding; 3-tab shingle roof; Road access via gravel and paved surfaces; Rural property inside city limits; Will not subdivide

Interior

  • Flooring: Carpet; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Window air conditioning units
  • Interior features: Carpet and 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/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $119 ($1k/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 $85k (5.1% below list).
  • Recommended offer: $85k (5.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#125 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B+; Watch: schools F, amenities F, commute F.
  • Hamburg School District (town): math 24% / reading 26% proficiency, ranked #187 of 238 in AR (top 79%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 27 active listings in the ZIP.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Ashley County population projected at -30% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 53% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $85,374 (5.1% 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 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?
  3. 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.
  4. 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.
  5. 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
0.95%
Cap rate
7.88%
Cash-on-cash
5.66%
DSCR
1.25
GRM
8.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-7.6%
Equity multiple
0.72×
Total profit
$-7,040
Equity at exit
$13,419
10-year hold
IRR
2.0%
Equity multiple
1.14×
Total profit
$3,506
Equity at exit
$7,782

Cash invested: $25,200 (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 71646

Home prices YoY
-4.9%
Active inventory
27
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$854 medium interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$46 /mo · $553/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$179
Net cashflow
$119

Break-even live

Break-even rent $703
Max offer price $90,000
Occupancy floor 81%

Sensitivity live

Price -10% $170 -5% $144 +0% $119 +5% $93 +10% $68
Rent -10% $51 -5% $85 +0% $119 +5% $153 +10% $186
Rate -1.0pp $164 -0.5pp $142 base $119 +0.5pp $96 +1.0pp $72

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
$22,500
Closing costs
$2,700
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 9 events

  1. 2026-06-21
    days on market $90,000 Active 11 DOM
  2. 2026-06-19
    days on market $90,000 Active 9 DOM
  3. 2026-06-18
    days on market $90,000 Active 8 DOM
  4. 2026-06-17
    statusdays on market $90,000 Active 7 DOM
  5. 2026-06-16
    days on market $90,000 New Listing 6 DOM
  6. 2026-06-15
    days on market $90,000 New Listing 5 DOM
  7. 2026-06-14
    days on market $90,000 New Listing 3 DOM
  8. 2026-06-12
    remarks 114-char remark
  9. 2026-06-12
    listed $90,000 New Listing 2 DOM

ⓘ 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
$553 · $46/mo
Projected year-2 tax
$576 · $48/mo
Expected delta
+$23/yr (+$2/mo · 4.1%)

ⓘ 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 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 53% 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
$10,245
− Mortgage interest
−$5,041
− Property taxes
−$553
− Insurance
−$450
− Repairs & maintenance
−$820
− Management
−$820
− Depreciation
−$2,618
Taxable loss
−$57
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$14
After-tax cash flow
$1,440/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
Hamburg School District
NCES district ID
0500042
Math proficiency
24% ▼ -20.00%
Reading proficiency
26% ▼ -11.00%
Median HH income
$35,669
Composite
20.69/100
National rank
#8527
State rank
#187 of 238 in AR

Livability — Hamburg

Score
66/100
State rank
#125
US rank
#11736

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hamburg, AR
Population (ZIP)
6,683

Population outlook (Ashley County) Hauer SSP2

Today (2025)
18,757 people
By 2030
17,541 · -6.5%
By 2040
15,243 · -18.7%
By 2050
13,136 · -30.0%
By 2075
8,901 · -52.5%
By 2100
5,626 · -70.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Hispanic / Latino 13% Black 12% Two or more races 9%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Slovak 1%
Foreign-born
5% · Canada
Languages at home
92% English-only · Spanish 8%

Political lean MEDSL · Ashley

2024 margin
Solid R (+48.0) · D 25.2% · R 73.2% · Other 1.6%
2008→2024 swing
-19.9pp toward R · 2008: -28.1pp · 2024: -48.0pp
All cycles
2024: R+48.0 2020: R+43.2 2016: R+36.5 2012: R+25.4 2008: R+28.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -8.32%
Current HPI
161.0476
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
4 events — show timeline
  • 2026-06-09 Listed $90,000 CARMLS
  • 2026-01-21 Listing Removed CARMLS
  • 2025-09-30 Price Changed $40,000 CARMLS
  • 2025-06-10 Listed $90,000 CARMLS

Property tax history

+3.0%/yr

Latest (2025): $553 · +7.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…