6700 SW Dignity Ave · Bentonville, AR 72713

$218,450

3 bd · 2.0 ba · 1,131 sqft · Land · 14 Days on market

Built 2026 3,484 sqft lot ↓ 32% since listing

---

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).

• Appreciation +10.0/10.0
• Cash flow +9.2/30.0
• ARV discount +7.5/15.0
• Schools +5.2/10.0
• Livability +4.2/5.0
• 1% rule +2.8/10.0
• DSCR +2.6/10.0
• Rent growth +2.6/5.0
• Condition / age +2.5/5.0

Listing remarks

Welcome to The Langford, a stunning duplex in a brand-new community! This modern 3-bedroom, 2-bath home boasts an inviting open floor plan, perfect for both relaxing and entertaining. The spacious kitchen features sleek appliances and ample counter space, seamlessly flowing into the bright living area. Retreat to the serene master suite, complete with a luxurious en-suite bathroom and a generous walk-in closet that offers plenty of storage. Two additional bedrooms provide flexibility for guests, a home office, or a growing family. Enjoy the convenience of a one-car garage and a charming backyard, ideal for outdoor gatherings. Located in a vibrant community with easy access to parks, shoppin

Key facts

• Master suite
• Open floor plan
• Bright living area

Tags

• OPEN FLOOR PLAN
• SPACIOUS KITCHEN
• BRIGHT LIVING AREA
• MASTER SUITE
• EN-SUITE BATHROOM
• WALK-IN CLOSET

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath land listed at $218k.

Deal economics

• At list price, monthly cash flow is $-166 ($-2k/yr) — negative.
• To cash-flow at today's rent, offer at most $194k (11.0% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $170k (22.1% below list).
• Recommended offer: $170k (22.1% below list) — sets the bar for 1% rule.
• Cap rate 5.4% vs local median 2.6% in Bentonville — 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 83/100 on livability (#2 in AR, #864 nationally) — a professional / high-income tenant draw. Strengths: employment A+, housing A+, health & safety A+; Watch: amenities F.
• Bentonville School District (urban): math 59% / reading 59% proficiency, ranked #3 of 238 in AR (top 1%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Market conditions: Rents flat; 690 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 4,359 units permitted in Benton County in 2024 (402 in 5+ unit buildings).
• This rent is only 17% of the median local income ($120k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

• In year one you build about $23k of equity ($2k loan paydown + $22k appreciation (10.0% local appreciation)).
• Benton County population projected at +56% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• By year 2, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• Only 14 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

• Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $170,117 (22.1% 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. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
4. 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?
5. 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.
6. 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.
7. 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: 0.78% ✗
• Cap rate: 5.38%
• Cash-on-cash: -3.25%
• DSCR: 0.86
• GRM: 10.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 0.39% rent growth · sell at horizon

5-year hold

• IRR: 21.2%
• Equity multiple: 2.70×
• Total profit: $104,090
• Equity at exit: $196,797

10-year hold

• IRR: 18.6%
• Equity multiple: 6.02×
• Total profit: $306,952
• Equity at exit: $424,400

Cash invested: $61,166 (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.

Methodology + full state rankings →

ZIP-level market 72713

• Home prices YoY: 3.5%
• Rents YoY: 0.4%
• Active inventory: 690
• Price-to-rent: 10.7×

Monthly cashflow live

• Estimated rent: $1,701 high
• Mortgage (P&I): −$1,146
• Tax est. 1.5%: −$273 /mo · $3,277/yr
• Insurance: −$91
• HOA: −$0
• Vacancy / Maint / Mgmt: −$357
• Net cashflow: $-166

Break-even live

Break-even rent $1,911

Max offer price $194,468

Occupancy floor —

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: $54,612
• Closing costs: $6,554
• Reserves months: —
• Total cash needed: —

Rent comps 34 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
6604 SW Dignity Ave Bentonville, AR	3.0	3.0	1430	$1,550	$1.08	14d	1	0.03mi
221 Williams Ct Bentonville, AR	3.0	2.0	1410	$1,725	$1.22	23d	1	0.06mi
621-623 Cosmos St Centerton, AR	3.0	2.0	1475	$1,795	$1.22	14d	1	0.67mi
831 Massachusetts Ave Bentonville, AR	2.0	2.0	1250	$1,718	$1.37	23d	1	1.06mi
840 States Ave Bentonville, AR	3.0	2.0	1100	$1,624	$1.48	23d	1	1.07mi
830 Massachusetts Ave Bentonville, AR	2.0	2.0	1250	$1,718	$1.37	23d	1	1.08mi
860 States Ave Bentonville, AR	2.0	2.0	1250	$1,718	$1.37	23d	1	1.08mi
841 Tennessee Ave Bentonville, AR	2.0	2.5	1250	$1,640	$1.31	23d	1	1.09mi
891 States Ave Bentonville, AR	2.0	2.0	1250	$1,718	$1.37	23d	1	1.09mi
931 States Ave Bentonville, AR	2.0	2.0	1250	$1,718	$1.37	23d	1	1.11mi
890 Tennessee Ave Bentonville, AR	3.0	2.5	1250	$1,595	$1.28	21d	1	1.12mi
821 Arctic Ave Bentonville, AR	2.0	2.0	1250	$1,726	$1.38	23d	1	1.14mi
831 Ventnor Ave Bentonville, AR	3.0	2.0	1100	$1,525	$1.39	23d	1	1.14mi
830 Ventnor Ave Bentonville, AR	2.0	2.5	1100	$1,350	$1.23	21d	1	1.15mi
1021 States Ave Bentonville, AR	2.0	2.5	1250	$1,850	$1.48	14d	1	1.15mi
861 Ventnor Ave Bentonville, AR	2.0	2.5	1100	$1,350	$1.23	23d	1	1.16mi
1020 States Ave Bentonville, AR	3.0	2.0	1100	$1,624	$1.48	23d	1	1.16mi
860 Ventnor Ave Bentonville, AR	2.0	2.5	1100	$1,350	$1.23	23d	1	1.16mi
820 Boardwalk Ave Bentonville, AR	3.0	2.0	1100	$1,450	$1.32	23d	1	1.16mi
881 Ventnor Ave Centerton, AR	3.0	2.5	1250	$1,550	$1.24	23d	1	1.17mi
840 Boardwalk Ave Bentonville, AR	2.0	2.5	1100	$1,465	$1.33	23d	1	1.17mi
1060 States Ave Bentonville, AR	3.0	2.0	1100	$1,624	$1.48	23d	1	1.19mi
1031 Kentucky Ave Bentonville, AR	3.0	2.0	1100	$1,700	$1.55	23d	1	1.19mi
1040 Indiana Ave Bentonville, AR	3.0	2.0	1100	$1,624	$1.48	23d	1	1.19mi
1061 Indiana Ave Bentonville, AR	3.0	2.0	1100	$1,624	$1.48	23d	1	1.19mi
1050 Indiana Ave Bentonville, AR	3.0	2.0	1100	$1,624	$1.48	23d	1	1.20mi
1090 States Ave Bentonville, AR	2.0	2.0	1250	$1,718	$1.37	23d	1	1.21mi
1061 Kentucky Ave Bentonville, AR	3.0	2.5	1250	$1,550	$1.24	23d	1	1.21mi
1091 Indiana Ave Bentonville, AR	2.0	2.0	1250	$1,718	$1.37	23d	1	1.21mi
1080 Indiana Ave Bentonville, AR	3.0	2.0	1100	$1,624	$1.48	23d	1	1.22mi
960 Ventnor Ave Centerton, AR	3.0	2.5	1250	$1,750	$1.40	23d	1	1.23mi
1071 Ventnor Ave Centerton, AR	3.0	2.0	1100	$1,400	$1.27	23d	1	1.28mi
501 E Centerton Blvd Centerton, AR	1.0–2.0	1.0–2.0	835	$1,292	$1.55	14d	25	1.31mi
811 Meadowlands Dr Centerton, AR	3.0	2.0	1474	$1,225	$0.83	23d	1	1.43mi

Listing history 5 events

1. 2026-04-17
   soldstatus $763,650
2. 2026-03-16
   status Pending
3. 2026-03-12
   price $218,450
4. 2026-03-02
   listed $220,500 Active
5. 2025-12-15
   soldstatus $1,118,320

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 5/10 Major
• 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 18 d/yr by 30 yrs out
• 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $20,414
• − Mortgage interest: −$12,237
• − Property taxes: −$3,277
• − Insurance: −$1,092
• − Repairs & maintenance: −$1,633
• − Management: −$1,633
• − Depreciation: −$6,355
• Taxable loss: −$5,813
• Est. tax savings @ 24.0%: +$1,395
• After-tax cash flow: $-594/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: Bentonville School District
• NCES district ID: 0503060
• Math proficiency: 59% ▼ -8.00%
• Reading proficiency: 59% ▼ -6.00%
• Median HH income: $66,721
• Composite: 51.85/100
• National rank: #1661
• State rank: #3 of 238 in AR

Livability — Bentonville

• Score: 83/100
• State rank: #2
• US rank: #864

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Bentonville, AR
• County: Benton County · 259,241 people
• City population: 67,689
• Metro: Fayetteville-Springdale-Rogers, AR
• Population (ZIP): 28,999
• Household income: $119,853
• Rent vs Own: 48.3% rent · 51.7% own
• Severe rent burden: 508.0

Population outlook (Benton County) Hauer SSP2

• Today (2025): 318,683 people
• By 2030: 353,481 · +10.9%
• By 2040: 425,280 · +33.4%
• By 2050: 497,239 · +56.0%
• By 2075: 662,114 · +107.8%
• By 2100: 776,431 · +143.6%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.66)
• Race & ethnicity: White 54% Asian 20% Two or more races 16% Hispanic / Latino 11% Black 3%
• Hispanic origin (detail): Mexican 8%
• Common ancestry: Italian 2% Slovak 2% Romanian 1%
• Foreign-born: 22% · Canada, China, Vietnam
• Languages at home: 79% English-only · Other Asian/Pacific 8% Spanish 6% Other Indo-European 5%

Political lean MEDSL · Benton

• 2024 margin: Strong R (+27.0) · D 35.2% · R 62.1% · Other 2.7%
• 2008→2024 swing: +9.6pp toward D · 2008: -36.5pp · 2024: -27.0pp
• All cycles: 2024: R+27.0 2020: R+26.4 2016: R+34.9 2012: R+40.4 2008: R+36.5

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▲ 10.77%
• Current HPI: 319.3081
• Rent YoY: ▲ 0.39%
• Metro: Fayetteville-Springdale-Rogers, AR
• State GDP YoY: ▲ 3.80%
• F500 in state: 10

Industry mix (Fortune 500 HQ in AR)

Industry	F500 HQs	Revenue
▸Retail	1	$681B
▸Food / Agriculture	1	$53B
▸Retail / Energy	1	$22B
▸Transportation / Logistics	1	$12B
▸Energy	1	$4B

Price history

-31.7% since first listed

5 events — show timeline

• 2026-04-17 Sold (Public Records) $763,650 Public Records
• 2026-03-16 Pending — NWARMLS
• 2026-03-12 Price Changed $218,450 NWARMLS
• 2026-03-02 Listed $220,500 NWARMLS
• 2025-12-15 Sold (Public Records) $1,118,320 Public Records