CashFlowRE
Sign in Sign up
506 Home St
C+ Composite 60.83
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 +17.3/30.0
  • ARV discount +15.0/15.0
  • Appreciation +7.9/10.0
  • DSCR +5.4/10.0
  • 1% rule +4.7/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0

$124,900

506 Home St · Marked Tree, AR 72365
4 bd · 2.0 ba · 1,607 sqft · SingleFamily public records · 60 Days on market
Built 1944 0.26 ac lot $78/sqft · 26% above area Est $187k · 33% under

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

Listing remarks MLS

Opportunity awaits at 506 Home St. in Marked Tree! This spacious 4-bedroom, 2-bath home offers 3,029 appraiser-verified square feet and endless potential for the right buyer. Built in 1944, the property is full of character and ready for an investor or renovator looking to bring it back to life. Inside, you'll find a flexible layout that includes a second living area currently being used as a 5th bedroom, providing plenty of space to reimagine and customize. Enjoy the added charm of a screened-in porchperfect for relaxing evenings. Whether you're looking for your next investment project or a property with room to transform, this one is packed with possibilities!

Key facts

  • Screened-in porch
  • Flexible layout
  • Detached

Tags

SCREENED-IN PORCHFLEXIBLE LAYOUTDETACHED

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 4-bed/2.0-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $91 ($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 $121k (3.3% below list).
  • Recommended offer: $121k (3.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 61/100 on livability (#243 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A, housing B+; Watch: schools D-, amenities F, commute F.
  • Marked Tree School District (rural): math 33% / reading 28% proficiency, ranked #155 of 238 in AR (top 65%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 18 active listings in the ZIP; 67 units permitted in Poinsett County in 2024 (5 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($864 loan paydown + $7k appreciation (5.9% local appreciation)).
  • Poinsett County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (5.9% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 60 days — a 3% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 10y 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.
  • Current owner paid $23k; list at $125k implies a 443% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1944 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $120,802 (3.3% below list)

Questions for the listing agent

  1. It's been on market 60 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1944 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-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. 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
0.97%
Cap rate
7.17%
Cash-on-cash
3.13%
DSCR
1.14
GRM
8.6

CMA / ARV

ARV (median comp)
$187,373
List price
$124,900
Delta
-33.34%
Verdict
UNDERPRICED
Comps
14 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
514 7th St 0.36mi 3/1.5 (-1) 1,532 (-5%) 5mo $149,900 $98 64
504 Saint Francis St 0.08mi 3/1.0 (-1) 1,365 (-15%) 11mo $129,000 $95 53
106 Woody St 0.67mi 3/2.5 (-1) 1,653 (+3%) 15mo $80,000 $48 44

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

5.89% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
17.7%
Equity multiple
2.17×
Total profit
$41,058
Equity at exit
$77,636
10-year hold
IRR
17.4%
Equity multiple
4.33×
Total profit
$116,482
Equity at exit
$140,034

Cash invested: $34,972 (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 72365

Home prices YoY
4.2%
Active inventory
18
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,208 medium interval (Pro) →
Mortgage (P&I)
$655
Tax est. 1.5%
$156 /mo · $1,874/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$254
Net cashflow
$91

Break-even live

Break-even rent $1,093
Max offer price $124,900
Occupancy floor 87%

Sensitivity live

Price -10% $177 -5% $134 +0% $91 +5% $48 +10% $5
Rent -10% $-4 -5% $43 +0% $91 +5% $139 +10% $187
Rate -1.0pp $154 -0.5pp $123 base $91 +0.5pp $59 +1.0pp $26

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
$31,225
Closing costs
$3,747
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 24 events

  1. 2026-06-21
    days on market $124,900 Active 60 DOM
  2. 2026-06-19
    days on market $124,900 Active 58 DOM
  3. 2026-06-18
    days on market $124,900 Active 57 DOM
  4. 2026-06-17
    days on market $124,900 Active 56 DOM
  5. 2026-06-16
    days on market $124,900 Active 55 DOM
  6. 2026-06-15
    days on market $124,900 Active 54 DOM
  7. 2026-06-14
    days on market $124,900 Active 52 DOM
  8. 2026-06-12
    days on market $124,900 Active 51 DOM
  9. 2026-06-09
    days on market $124,900 Active 48 DOM
  10. 2026-06-08
    days on market $124,900 Active 47 DOM
  11. 2026-06-07
    days on market $124,900 Active 46 DOM
  12. 2026-06-07
    days on market $124,900 Active 45 DOM
  13. 2026-06-04
    days on market $124,900 Active 42 DOM
  14. 2026-06-02
    days on market $124,900 Active 41 DOM
  15. 2026-06-01
    days on market $124,900 Active 40 DOM
  16. 2026-05-31
    days on market $124,900 Active 39 DOM
  17. 2026-05-31
    days on market $124,900 Active 38 DOM
  18. 2026-04-22
    listed $124,900 New Listing 670-char remark
    Show marketing remark (670 chars)

    Opportunity awaits at 506 Home St. in Marked Tree! This spacious 4-bedroom, 2-bath home offers 3,029 appraiser-verified square feet and endless potential for the right buyer. Built in 1944, the property is full of character and ready for an investor or renovator looking to bring it back to life. Inside, you'll find a flexible layout that includes a second living area currently being used as a 5th bedroom, providing plenty of space to reimagine and customize. Enjoy the added charm of a screened-in porchperfect for relaxing evenings. Whether you're looking for your next investment project or a property with room to transform, this one is packed with possibilities!

  19. 2026-04-22
    listed $124,900 Active 670-char remark
    Show marketing remark (670 chars)

    Opportunity awaits at 506 Home St. in Marked Tree! This spacious 4-bedroom, 2-bath home offers 3,029 appraiser-verified square feet and endless potential for the right buyer. Built in 1944, the property is full of character and ready for an investor or renovator looking to bring it back to life. Inside, you'll find a flexible layout that includes a second living area currently being used as a 5th bedroom, providing plenty of space to reimagine and customize. Enjoy the added charm of a screened-in porchperfect for relaxing evenings. Whether you're looking for your next investment project or a property with room to transform, this one is packed with possibilities!

  20. 2017-04-14
    soldstatus $23,000
  21. 2017-04-14
    soldstatus $23,000
  22. 2017-04-14
    soldstatus $23,000
  23. 2016-09-21
    listed $39,900
  24. 2016-09-21
    listed $39,900

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 11% 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
$14,496
− Mortgage interest
−$6,996
− Property taxes
−$1,874
− Insurance
−$624
− Repairs & maintenance
−$1,160
− Management
−$1,160
− Depreciation
−$3,633
Taxable loss
−$951
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$228
After-tax cash flow
$1,322/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
Marked Tree School District
NCES district ID
0509420
Math proficiency
33% ▼ -7.00%
Reading proficiency
28% ▼ -6.00%
Median HH income
$31,151
Composite
24.85/100
National rank
#7588
State rank
#155 of 238 in AR

Livability — Marked Tree

Score
61/100
State rank
#243
US rank
#17926

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
Marked Tree, AR
Population (ZIP)
2,542

Population outlook (Poinsett County) Hauer SSP2

Today (2025)
22,998 people
By 2030
22,356 · -2.8%
By 2040
21,150 · -8.0%
By 2050
20,035 · -12.9%
By 2075
17,745 · -22.8%
By 2100
15,358 · -33.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Black 11% Two or more races 9% Hispanic / Latino 7% Native American 5%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Serbian 1% Iranian 1%
Foreign-born
3% · Canada, Guatemala
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Poinsett

2024 margin
Solid R (+63.5) · D 17.4% · R 81.0% · Other 1.6%
2008→2024 swing
-36.3pp toward R · 2008: -27.2pp · 2024: -63.5pp
All cycles
2024: R+63.5 2020: R+59.8 2016: R+24.1 2012: R+34.2 2008: R+27.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.89%
Current HPI
146.5715
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

+213.0% since first listed
7 events — show timeline
  • 2026-04-22 Listed $124,900 NEABOR MLS
  • 2026-04-22 Listed $124,900 CARMLS
  • 2017-04-14 Sold (Public Records) $23,000 Public Records
  • 2017-04-14 Sold (MLS) $23,000 CARMLS
  • 2017-04-14 Sold (MLS) $23,000 NEABOR MLS
  • 2016-09-21 Listed $39,900 CARMLS
  • 2016-09-21 Listed $39,900 NEABOR MLS

Property tax history

+8.3%/yr

Latest (2025): $201 · -74.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…