CashFlowRE
Sign in Sign up
6194 Cane Creek Rd
C- Composite 54.48
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 +17.7/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.5/10.0
  • 1% rule +3.6/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0

$98,000

6194 Cane Creek Rd · Star City, AR 71667
2 bd · 1.0 ba · 768 sqft · SingleFamily public records · 71 Days on market
Built 1986 1.95 ac lot

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

Listing remarks MLS

Discover the perfect lake escape with unbeatable views of Cane Creek Lake—right from your own 32' x 8' screened-in porch. Imagine ending every day with a front-row seat to stunning sunsets. This is the kind of place people dream about, and it can be yours. Whether you’re looking for an affordable full-time home or a weekend getaway, this property checks all the boxes. It sits just half a mile from the Cane Creek State Park entrance, giving you quick access to the boat dock, kayak rentals, fishing bait, and endless outdoor fun. Inside, the home offers 2 bedrooms, 1.5 baths, and an open kitchen, dining, and living area that’s perfect for hosting. The massive 12-foot dining table with 12 ladder-back chairs stays with the home—ideal for holidays, gatherings, or big family meals. A spacious laundry room adds even more convenience. Major updates were completed in 2020, including a new roof, plumbing, flooring, hot water heater, field lines, and fresh paint inside and out. You’ll also enjoy a newer kitchen stove, a 2016 AC unit, backup propane heat with tank, and even a storm cellar for peace of mind. All of this sits on approx. 2 acres along a paved road—plenty of space and privacy.

Key facts

  • Screened in porch
  • Newer kitchen stove
  • Major updates

Tags

SCREENED IN PORCHMASSIVE DINING TABLESPACIOUS LAUNDRY ROOMMAJOR UPDATESNEW ROOFNEWER KITCHEN STOVE

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/1.0-bath single-family listed at $98k.

Deal economics

  • At list price, monthly cash flow is $79 ($953/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 $84k (14.2% below list).
  • Recommended offer: $84k (14.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#131 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Star City School District (rural): math 22% / reading 22% proficiency, ranked #206 of 238 in AR (top 87%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 29 active listings in the ZIP; 4 units permitted in Lincoln County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $10k of equity ($678 loan paydown + $10k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $35k; list at $98k implies a 180% gain — meaningful room to come down on a strong offer.
Recommended offer $84,048 (14.2% below list)

Questions for the listing agent

  1. It's been on market 71 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.86%
Cap rate
7.27%
Cash-on-cash
3.47%
DSCR
1.15
GRM
9.7

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
26.8%
Equity multiple
3.13×
Total profit
$58,390
Equity at exit
$88,286
10-year hold
IRR
23.4%
Equity multiple
7.12×
Total profit
$167,880
Equity at exit
$190,392

Cash invested: $27,440 (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 71667

Home prices YoY
7.7%
Active inventory
29
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$840 medium interval (Pro) →
Mortgage (P&I)
$514
Tax from tax record
$30 /mo · $357/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$177
Net cashflow
$79

Break-even live

Break-even rent $740
Max offer price $98,000
Occupancy floor 86%

Sensitivity live

Price -10% $135 -5% $107 +0% $79 +5% $52 +10% $24
Rent -10% $13 -5% $46 +0% $79 +5% $113 +10% $146
Rate -1.0pp $129 -0.5pp $104 base $79 +0.5pp $54 +1.0pp $28

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
$24,500
Closing costs
$2,940
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 21 events

  1. 2026-06-17
    status $98,000 Under Contract 71 DOM
  2. 2026-06-17
    days on market $98,000 Take Backups 71 DOM
  3. 2026-06-16
    days on market $98,000 Take Backups 70 DOM
  4. 2026-06-15
    days on market $98,000 Take Backups 69 DOM
  5. 2026-06-14
    days on market $98,000 Take Backups 67 DOM
  6. 2026-06-12
    days on market $98,000 Take Backups 66 DOM
  7. 2026-06-09
    days on market $98,000 Take Backups 63 DOM
  8. 2026-06-08
    days on market $98,000 Take Backups 62 DOM
  9. 2026-06-07
    days on market $98,000 Take Backups 61 DOM
  10. 2026-06-05
    days on market $98,000 Take Backups 58 DOM
  11. 2026-06-03
    days on market $98,000 Take Backups 57 DOM
  12. 2026-06-02
    days on market $98,000 Take Backups 56 DOM
  13. 2026-06-01
    days on market $98,000 Take Backups 55 DOM
  14. 2026-05-31
    days on market $98,000 Take Backups 54 DOM
  15. 2026-05-30
    days on market $98,000 Take Backups 53 DOM
  16. 2026-05-07
    price $98,000 1231-char remark
    Show marketing remark (1231 chars)

    Discover the perfect lake escape with unbeatable views of Cane Creek Lake—right from your own 32' x 8' screened-in porch. Imagine ending every day with a front-row seat to stunning sunsets. This is the kind of place people dream about, and it can be yours. Whether you’re looking for an affordable full-time home or a weekend getaway, this property checks all the boxes. It sits just half a mile from the Cane Creek State Park entrance, giving you quick access to the boat dock, kayak rentals, fishing bait, and endless outdoor fun. Inside, the home offers 2 bedrooms, 1.5 baths, and an open kitchen, dining, and living area that’s perfect for hosting. The massive 12-foot dining table with 12 ladder-back chairs stays with the home—ideal for holidays, gatherings, or big family meals. A spacious laundry room adds even more convenience. Major updates were completed in 2020, including a new roof, plumbing, flooring, hot water heater, field lines, and fresh paint inside and out. You’ll also enjoy a newer kitchen stove, a 2016 AC unit, backup propane heat with tank, and even a storm cellar for peace of mind. All of this sits on approx. 2 acres along a paved road—plenty of space and privacy.

  17. 2026-04-07
    listed $113,000 New Listing 1231-char remark
    Show marketing remark (1231 chars)

    Discover the perfect lake escape with unbeatable views of Cane Creek Lake—right from your own 32' x 8' screened-in porch. Imagine ending every day with a front-row seat to stunning sunsets. This is the kind of place people dream about, and it can be yours. Whether you’re looking for an affordable full-time home or a weekend getaway, this property checks all the boxes. It sits just half a mile from the Cane Creek State Park entrance, giving you quick access to the boat dock, kayak rentals, fishing bait, and endless outdoor fun. Inside, the home offers 2 bedrooms, 1.5 baths, and an open kitchen, dining, and living area that’s perfect for hosting. The massive 12-foot dining table with 12 ladder-back chairs stays with the home—ideal for holidays, gatherings, or big family meals. A spacious laundry room adds even more convenience. Major updates were completed in 2020, including a new roof, plumbing, flooring, hot water heater, field lines, and fresh paint inside and out. You’ll also enjoy a newer kitchen stove, a 2016 AC unit, backup propane heat with tank, and even a storm cellar for peace of mind. All of this sits on approx. 2 acres along a paved road—plenty of space and privacy.

  18. 1999-11-10
    soldstatus $35,000
  19. 1998-05-15
    soldstatus $33,000
  20. 1997-06-30
    soldstatus $40,000
  21. 1984-09-20
    soldstatus $5,000

ⓘ 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
$357 · $30/mo
Projected year-2 tax
$627 · $52/mo
Expected delta
+$270/yr (+$22/mo · 75.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$10,086
− Mortgage interest
−$5,490
− Property taxes
−$357
− Insurance
−$490
− Repairs & maintenance
−$807
− Management
−$807
− Depreciation
−$2,851
Taxable loss
−$716
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$172
After-tax cash flow
$1,125/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
Star City School District
NCES district ID
0500028
Math proficiency
22% ▼ -8.00%
Reading proficiency
22% ▼ -8.00%
Median HH income
$36,400
Composite
18.28/100
National rank
#8957
State rank
#206 of 238 in AR

Livability — Star City

Score
66/100
State rank
#131
US rank
#12052

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
6,927
Population (ZIP)
6,927

Population outlook (Lincoln County) Hauer SSP2

Today (2025)
13,516 people
By 2030
13,354 · -1.2%
By 2040
13,200 · -2.3%
By 2050
13,170 · -2.6%
By 2075
12,581 · -6.9%
By 2100
10,008 · -26.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Black 10% Two or more races 7% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 2% Serbian 1% Scottish 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 6%

Political lean MEDSL · Lincoln

2024 margin
Solid R (+50.1) · D 24.1% · R 74.2% · Other 1.7%
2008→2024 swing
-31.9pp toward R · 2008: -18.2pp · 2024: -50.1pp
All cycles
2024: R+50.1 2020: R+43.8 2016: R+31.5 2012: R+20.8 2008: R+18.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 11.46%
Current HPI
161.0228
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

+1860.0% since first listed
6 events — show timeline
  • 2026-05-07 Price Changed $98,000 CARMLS
  • 2026-04-07 Listed $113,000 CARMLS
  • 1999-11-10 Sold (Public Records) $35,000 Public Records
  • 1998-05-15 Sold (Public Records) $33,000 Public Records
  • 1997-06-30 Sold (Public Records) $40,000 Public Records
  • 1984-09-20 Sold (Public Records) $5,000 Public Records

Property tax history

+2.2%/yr

Latest (2025): $357 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…