CashFlowRE
Sign in Sign up
578 Jenkins St
D Composite 41.29
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$24,000

578 Jenkins St · Camden, AR 71701
3 bd · 1.5 ba · 1,310 sqft · SingleFamily public records · 21 Days on market
Built 1945 0.32 ac lot

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

Listing remarks MLS

Very solid built 3 bedroom 1.5 bath home waiting for its new family to call it home. 1 car garage and a nice spacious yard for the kids or 4 legged mates to play! Lot size, year built, and square footage taken from courthouse records.

Key facts

  • 0.32 acre lot
  • Parking
  • Built 1945

Property features AI

Finance

  • Other: Lot size approximately 0.32 acres

Exterior

  • Parking: Carport for 1 car
  • Utilities: Public sewer; Public water; Municipal electric (Entergy); Natural gas
  • Home design: Single-family property
  • Construction: Wood construction; Piers foundation; Composition roof
  • Exterior features: Wood exterior; Composition roof; Paved road access; Sloped lot; Located inside city limits

Interior

  • Kitchen: Free-standing stove; Microwave; Refrigerator stays
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Gas space heater
  • Interior features: Carpet and vinyl flooring; Free-standing stove, microwave, and refrigerator (stays)

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 $24k.

Deal economics

  • At list price, monthly cash flow is $907 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $24k).
  • Recommended offer: $24k (1.5% below list) — sets the bar for market timing.
  • Cap rate 51.7% vs local median 4.9% in Camden — 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 57/100 on livability (#364 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Camden Fairview School District (town): math 9% / reading 15% proficiency, ranked #229 of 238 in AR (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 131 active listings in the ZIP; 18 units permitted in Ouachita County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $166 of loan paydown is wiped out by about $720 of value loss. Plan a longer hold.
  • Ouachita County population projected at -33% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($24k) is reasonable based on typical stale-listing flexibility.
  • 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

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $23,640 (1.5% below list)

Questions for the listing agent

  1. Built in 1945 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  5. 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?
  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
5.63%
Cap rate
51.65%
Cash-on-cash
161.99%
DSCR
8.21
GRM
1.5

CMA / ARV

ARV (on-the-fly)
$145,410
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2526 Williams St 0.07mi 2/2.0 (-1) 1,232 (-6%) 7mo $110,000 $89 74
2585 Warren Ave 0.25mi 3/1.0 1,344 (+3%) 14mo $163,000 $121 70
719 Waco St 0.27mi 3/2.0 1,422 (+8%) 1mo $158,500 $111 70
547 Pierce St 0.35mi 3/2.0 1,247 (-5%) 11mo $150,000 $120 64
802 Waco St 0.37mi 2/2.0 (-1) 1,200 (-8%) 1mo $166,800 $139 61
538 Pierce St 0.38mi 3/2.0 1,475 (+13%) 1mo $42,000 $28 59
1084 Caddo 0.70mi 3/2.0 1,320 (+1%) 7mo $139,000 $105 59
2240 Avon Ave 0.31mi 3/2.0 1,494 (+14%) 3mo $139,900 $94 57
2323 Dover St 0.26mi 2/1.0 (-1) 1,120 (-14%) 5mo $5,000 $4 53
2750 Mimosa Ave 0.52mi 3/2.0 1,496 (+14%) 2mo $175,000 $117 48
1081 Caddo St 0.71mi 3/2.0 1,427 (+9%) 5mo $185,000 $130 46
610 North St 0.51mi 3/2.0 1,461 (+12%) 16mo $100,000 $68 42

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
Equity multiple
9.02×
Total profit
$53,905
Equity at exit
$3,578
10-year hold
IRR
Equity multiple
19.07×
Total profit
$121,406
Equity at exit
$2,075

Cash invested: $6,720 (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 71701

Home prices YoY
-20.5%
Active inventory
131
Price-to-rent
1.5×

Monthly cashflow live

Estimated rent
$1,351 medium interval (Pro) →
Mortgage (P&I)
$126
Tax from tax record
$24 /mo · $289/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$284
Net cashflow
$907

Break-even live

Break-even rent $202
Max offer price $24,000
Occupancy floor 28%

Sensitivity live

Price -10% $921 -5% $914 +0% $907 +5% $900 +10% $894
Rent -10% $800 -5% $854 +0% $907 +5% $961 +10% $1,014
Rate -1.0pp $919 -0.5pp $913 base $907 +0.5pp $901 +1.0pp $895

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
$6,000
Closing costs
$720
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 19 events

  1. 2026-06-17
    status $24,000 Under Contract 21 DOM
  2. 2026-06-16
    days on market $24,000 Active 21 DOM
  3. 2026-06-15
    days on market $24,000 Active 20 DOM
  4. 2026-06-14
    days on market $24,000 Active 18 DOM
  5. 2026-06-12
    days on market $24,000 Active 17 DOM
  6. 2026-06-09
    days on market $24,000 Active 14 DOM
  7. 2026-06-08
    days on market $24,000 Active 13 DOM
  8. 2026-06-07
    days on market $24,000 Active 12 DOM
  9. 2026-06-05
    days on market $24,000 Active 10 DOM
  10. 2026-06-04
    days on market $24,000 Active 8 DOM
  11. 2026-06-02
    statusdays on market $24,000 Active 7 DOM
  12. 2026-06-01
    days on market $24,000 New Listing 6 DOM
  13. 2026-05-31
    days on market $24,000 New Listing 5 DOM
  14. 2026-05-31
    days on market $24,000 New Listing 4 DOM
  15. 2026-05-24
    listed $24,000 New Listing
  16. 2023-10-02
    soldstatus $65,000
  17. 2023-09-28
    soldstatus $65,000 Sold 236-char remark
    Show marketing remark (236 chars)

    Very solid built 3 bedroom 1.5 bath home waiting for its new family to call it home. 1 car garage and a nice spacious yard for the kids or 4 legged mates to play! Lot size, year built, and square footage taken from courthouse records.

  18. 2023-08-09
    status Under Contract 236-char remark
    Show marketing remark (236 chars)

    Very solid built 3 bedroom 1.5 bath home waiting for its new family to call it home. 1 car garage and a nice spacious yard for the kids or 4 legged mates to play! Lot size, year built, and square footage taken from courthouse records.

  19. 2022-08-22
    listed $68,000 New Listing 236-char remark
    Show marketing remark (236 chars)

    Very solid built 3 bedroom 1.5 bath home waiting for its new family to call it home. 1 car garage and a nice spacious yard for the kids or 4 legged mates to play! Lot size, year built, and square footage taken from courthouse records.

ⓘ 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
$289 · $24/mo
Projected year-2 tax
$289 · $24/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
$16,209
− Mortgage interest
−$1,344
− Property taxes
−$289
− Insurance
−$120
− Repairs & maintenance
−$1,297
− Management
−$1,297
− Depreciation
−$698
Taxable income
$11,164
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,679
After-tax cash flow
$8,207/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
Camden Fairview School District
NCES district ID
0506060
Math proficiency
9% ▼ -16.00%
Reading proficiency
15% ▼ -12.00%
Median HH income
$30,854
Composite
9.43/100
National rank
#9853
State rank
#229 of 238 in AR

Livability — Camden

Score
57/100
State rank
#364
US rank
#22245

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Camden, AR
City population
17,883
Population (ZIP)
17,883

Population outlook (Ouachita County) Hauer SSP2

Today (2025)
21,485 people
By 2030
19,947 · -7.2%
By 2040
16,990 · -20.9%
By 2050
14,431 · -32.8%
By 2075
10,003 · -53.4%
By 2100
7,418 · -65.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 53% Black 39% Hispanic / Latino 5% Two or more races 4%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 2% Iranian 1% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 3%

Political lean MEDSL · Ouachita

2024 margin
R (+19.1) · D 39.5% · R 58.6% · Other 1.8%
2008→2024 swing
-8.2pp toward R · 2008: -10.9pp · 2024: -19.1pp
All cycles
2024: R+19.1 2020: R+13.5 2016: R+10.4 2012: R+8.6 2008: R+10.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -44.10%
Current HPI
171.0106
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

-64.7% since first listed
5 events — show timeline
  • 2026-05-24 Listed $24,000 CARMLS
  • 2023-10-02 Sold (Public Records) $65,000 Public Records
  • 2023-09-28 Sold (MLS) $65,000 CARMLS
  • 2023-08-09 Pending CARMLS
  • 2022-08-22 Listed $68,000 CARMLS

Property tax history

-0.8%/yr

Latest (2025): $289 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…