CashFlowRE
Sign in Sign up
304 S 12th Ave 🔨 Auction
C- Composite 53.46
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 +15.0/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0

$1

304 S 12th Ave · Piggott, AR 72454
2 bd · 1.0 ba · 672 sqft · SingleFamily public records · 15 Days on market
Built 1989 0.63 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor opportunity selling at auction! This 2 bedroom, 1 bath home offers approximately 672 square feet of living space on a 0.63± acre lot and is conveniently located just minutes from downtown Piggott. The home features a clean, move-in ready appearance, utility room, front porch, carport, and additional parking area. Mature trees provide shade throughout the spacious yard, while two outbuildings offer additional storage and utility space. Whether you're seeking a rental property, investment opportunity, or affordable residence, this property offers a variety of possibilities. Conveniently located near local shopping, dining, schools, and community amenities. This property is bei

Key facts

  • Spacious yard
  • Utility room
  • Front porch

Tags

UTILITY ROOMFRONT PORCHCARPORTADDITIONAL PARKING AREAMATURE TREESSPACIOUS YARD

Property features AI

Exterior

  • Parking: Space for 4+ cars
  • Utilities: Public sewer; Public water; Electric service (municipal, Entergy); Natural gas
  • Home design: Block construction; Crawl space foundation; 3-tab shingle roof
  • Construction: Block exterior
  • Exterior features: Front porch; Level lot; Paved road access; Located inside city limits

Interior

  • Kitchen: Free‑standing stove; Refrigerator remains
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Window air conditioning units; Floor/wall furnace
  • Interior features: Ceiling fans; Kitchen with other type of countertops
  • Laundry & utility: Laundry room

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $1 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $1 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $1.

Deal economics

  • At list price, monthly cash flow is $190 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($781 rent vs $1).
  • Cap rate 740044.7% vs local median 4.4% in Piggott — 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 70/100 on livability (#50 in AR) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Piggott School District (town): math 32% / reading 28% proficiency, ranked #157 of 238 in AR (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 71 active listings in the ZIP; 4 units permitted in Clay County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Clay County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $0 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($0) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $1

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
78064.00%
Cap rate
740044.72%
Cash-on-cash
2642994.38%
DSCR
117599.38
GRM
0.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
44235.54×
Total profit
$12,386
Equity at exit
$1
10-year hold
IRR
Equity multiple
98194.60×
Total profit
$27,494
Equity at exit
$2

Cash invested: $0 (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 72454

Home prices YoY
3.4%
Active inventory
71

Monthly cashflow live

Estimated rent
$781 medium interval (Pro) →
Mortgage (P&I)
$0
Tax est. 1.5%
$0 /mo · $0/yr
Insurance
$0
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$164
Net cashflow
$190

Break-even live

Break-even rent $540
Max offer price $1
Occupancy floor 71%

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
$0
Closing costs
$0
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 12 events

  1. 2026-06-19
    days on market $1 Active 15 DOM
  2. 2026-06-18
    days on market $1 Active 14 DOM
  3. 2026-06-17
    days on market $1 Active 13 DOM
  4. 2026-06-16
    days on market $1 Active 12 DOM
  5. 2026-06-15
    days on market $1 Active 11 DOM
  6. 2026-06-14
    days on market $1 Active 9 DOM
  7. 2026-06-12
    statusdays on market $1 Active 8 DOM
  8. 2026-06-09
    days on market $1 New Listing 5 DOM
  9. 2026-06-08
    days on market $1 New Listing 4 DOM
  10. 2026-06-07
    days on market $1 New Listing 3 DOM
  11. 2026-06-05
    remarks 692-char remark
  12. 2026-06-05
    listed $1 New Listing 1 DOM

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone AE · 20% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥109°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 7% 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
$9,368
− Mortgage interest
−$0
− Property taxes
−$0
− Insurance
−$5,119
− Repairs & maintenance
−$749
− Management
−$749
− Depreciation
−$0
Taxable income
$2,750
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$660
After-tax cash flow
$1,622/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
Piggott School District
NCES district ID
0511370
Math proficiency
32% ▼ -15.00%
Reading proficiency
28% ▼ -10.00%
Median HH income
$33,336
Composite
24.63/100
National rank
#7628
State rank
#157 of 238 in AR

Livability — Piggott

Score
70/100
State rank
#50
US rank
#7358

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Piggott, AR
Population (ZIP)
4,699

Population outlook (Clay County) Hauer SSP2

Today (2025)
13,564 people
By 2030
12,834 · -5.4%
By 2040
11,498 · -15.2%
By 2050
10,325 · -23.9%
By 2075
8,228 · -39.3%
By 2100
6,675 · -50.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Slovak 1% Serbian 1% Italian 1%
Foreign-born
1%
Languages at home
99% English-only · German/W. Germanic 1%

Political lean MEDSL · Clay

2024 margin
Solid R (+61.6) · D 18.3% · R 79.9% · Other 1.9%
2008→2024 swing
-47.3pp toward R · 2008: -14.3pp · 2024: -61.6pp
All cycles
2024: R+61.6 2020: R+60.3 2016: R+29.8 2012: R+29.1 2008: R+14.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 11.57%
Current HPI
355.7877
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

+400.0% since first listed
5 events — show timeline
  • 2026-06-04 Listed $1 CARMLS
  • 2024-05-13 Sold (Public Records) $40,000 Public Records
  • 2023-09-22 Sold (Public Records) $17,500 Public Records
  • 2007-04-04 Sold (Public Records) $18,000 Public Records
  • 1989-06-30 Sold (Public Records) $8,000 Public Records

Property tax history

+18.7%/yr

Latest (2025): $324 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…