CashFlowRE
Sign in Sign up
1795 Highway 149
C Composite 57.21
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 +17.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.5/10.0
  • Appreciation +5.0/10.0
  • 1% rule +3.8/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0

$140,000

1795 Highway 149 · Marked Tree, AR 72386
3 bd · 2.0 ba · 1,728 sqft · SingleFamily public records · 221 Days on market
Built 1973 1.02 ac lot $81/sqft · 18% below area Est $171k · 18% under

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

Listing remarks MLS

This charming 3-bedroom, 2-bath home sits on a beautiful one-acre lot just outside of Marked Tree, offering the perfect blend of comfort and country living. The long private driveway welcomes you home to a peaceful setting surrounded by mature shade trees. Inside, you'll find a bright, inviting layout filled with natural light throughout. The spacious yard offers plenty of room for a garden, play area, or outdoor entertaining. This home truly combines comfort, charm, and country serenity all in one!

Key facts

  • Spacious yard
  • One acre lot
  • Private driveway

Tags

ONE ACRE LOTPRIVATE DRIVEWAYMATURE SHADE TREESSPACIOUS YARD

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/2.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $107 ($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 $123k (12.4% below list).
  • Recommended offer: $123k (12.4% 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: 5 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 $5k of equity ($968 loan paydown + $4k appreciation (3.0% 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 (3.0% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 221 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $70k; list at $140k implies a 100% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $122,643 (12.4% below list)

Questions for the listing agent

  1. It's been on market 221 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.88%
Cap rate
7.21%
Cash-on-cash
3.27%
DSCR
1.15
GRM
9.5

CMA / ARV

ARV (median comp)
$170,630
List price
$140,000
Delta
-17.95%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
10.5%
Equity multiple
1.60×
Total profit
$23,617
Equity at exit
$62,950
10-year hold
IRR
12.8%
Equity multiple
2.90×
Total profit
$74,505
Equity at exit
$97,014

Cash invested: $39,200 (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 72386

Active inventory
5
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,226 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$70 /mo · $836/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$107

Break-even live

Break-even rent $1,091
Max offer price $140,000
Occupancy floor 86%

Sensitivity live

Price -10% $186 -5% $146 +0% $107 +5% $67 +10% $27
Rent -10% $10 -5% $58 +0% $107 +5% $155 +10% $204
Rate -1.0pp $177 -0.5pp $142 base $107 +0.5pp $70 +1.0pp $34

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
$35,000
Closing costs
$4,200
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. 2026-06-19
    days on market $140,000 Active 221 DOM
  2. 2026-06-18
    days on market $140,000 Active 220 DOM
  3. 2026-06-17
    days on market $140,000 Active 219 DOM
  4. 2026-06-16
    days on market $140,000 Active 218 DOM
  5. 2026-06-15
    days on market $140,000 Active 217 DOM
  6. 2026-06-14
    days on market $140,000 Active 215 DOM
  7. 2026-06-12
    days on market $140,000 Active 214 DOM
  8. 2026-06-09
    days on market $140,000 Active 211 DOM
  9. 2026-06-08
    days on market $140,000 Active 210 DOM
  10. 2026-06-07
    days on market $140,000 Active 209 DOM
  11. 2026-06-07
    days on market $140,000 Active 208 DOM
  12. 2026-06-04
    days on market $140,000 Active 205 DOM
  13. 2026-06-02
    days on market $140,000 Active 204 DOM
  14. 2026-06-01
    days on market $140,000 Active 203 DOM
  15. 2026-05-31
    days on market $140,000 Active 202 DOM
  16. 2026-05-31
    days on market $140,000 Active 201 DOM
  17. 2026-05-19
    price $140,000 504-char remark
    Show marketing remark (504 chars)

    This charming 3-bedroom, 2-bath home sits on a beautiful one-acre lot just outside of Marked Tree, offering the perfect blend of comfort and country living. The long private driveway welcomes you home to a peaceful setting surrounded by mature shade trees. Inside, you'll find a bright, inviting layout filled with natural light throughout. The spacious yard offers plenty of room for a garden, play area, or outdoor entertaining. This home truly combines comfort, charm, and country serenity all in one!

  18. 2026-05-02
    price $152,000 504-char remark
    Show marketing remark (504 chars)

    This charming 3-bedroom, 2-bath home sits on a beautiful one-acre lot just outside of Marked Tree, offering the perfect blend of comfort and country living. The long private driveway welcomes you home to a peaceful setting surrounded by mature shade trees. Inside, you'll find a bright, inviting layout filled with natural light throughout. The spacious yard offers plenty of room for a garden, play area, or outdoor entertaining. This home truly combines comfort, charm, and country serenity all in one!

  19. 2026-04-03
    price $157,000 504-char remark
    Show marketing remark (504 chars)

    This charming 3-bedroom, 2-bath home sits on a beautiful one-acre lot just outside of Marked Tree, offering the perfect blend of comfort and country living. The long private driveway welcomes you home to a peaceful setting surrounded by mature shade trees. Inside, you'll find a bright, inviting layout filled with natural light throughout. The spacious yard offers plenty of room for a garden, play area, or outdoor entertaining. This home truly combines comfort, charm, and country serenity all in one!

  20. 2025-11-08
    listed $165,000 Active 504-char remark
    Show marketing remark (504 chars)

    This charming 3-bedroom, 2-bath home sits on a beautiful one-acre lot just outside of Marked Tree, offering the perfect blend of comfort and country living. The long private driveway welcomes you home to a peaceful setting surrounded by mature shade trees. Inside, you'll find a bright, inviting layout filled with natural light throughout. The spacious yard offers plenty of room for a garden, play area, or outdoor entertaining. This home truly combines comfort, charm, and country serenity all in one!

  21. 2023-07-26
    soldstatus $70,000

ⓘ 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
$836 · $70/mo
Projected year-2 tax
$896 · $75/mo
Expected delta
+$60/yr (+$5/mo · 7.2%)

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

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 ≥109°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 20% 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
$14,717
− Mortgage interest
−$7,842
− Property taxes
−$836
− Insurance
−$700
− Repairs & maintenance
−$1,177
− Management
−$1,177
− Depreciation
−$4,073
Taxable loss
−$1,088
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$261
After-tax cash flow
$1,542/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

Population (ZIP)
1,385

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 (90%)
Race & ethnicity
White 90% Two or more races 6% Black 4%
Common ancestry
Lithuanian 2% Slovak 1% Serbian 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

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
Current HPI
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

+100.0% since first listed
5 events — show timeline
  • 2026-05-19 Price Changed $140,000 NEABOR MLS
  • 2026-05-02 Price Changed $152,000 NEABOR MLS
  • 2026-04-03 Price Changed $157,000 NEABOR MLS
  • 2025-11-08 Listed $165,000 NEABOR MLS
  • 2023-07-26 Sold (Public Records) $70,000 Public Records

Property tax history

+23.9%/yr

Latest (2025): $836 · +3.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…