CashFlowRE
Sign in Sign up
907 S Reine
B- Composite 67.4
Why this score? — see what drove the B- 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 +23.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.4/10.0
  • 1% rule +6.0/10.0
  • Appreciation +4.4/10.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$89,900

907 S Reine · Mena, AR 71953
3 bd · 1.0 ba · 1,104 sqft · SingleFamily public records · 70 Days on market
Built 1940 0.32 ac lot Est $128k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Home in town that is in need of some TLC. One of the bedrooms has a walk in closet with some beautiful wood planks on the a wall and ceiling. House sits on almost a third of a acre. Priced to sell at $16,500.

Key facts

  • Local bike trails
  • Detached
  • 0.32 acre lot

Tags

LOCAL BIKE TRAILSDETACHED

Property features AI

Finance

  • Other: Source of acreage and square footage: Courthouse/Tax Records; Will not subdivide
  • Financial info: Financing available: Conventional loan or cash

Exterior

  • Parking: Parking pads
  • Utilities: Public sewer; Public water; Municipal electric service (Entergy); Natural gas service; Private telephone service
  • Home design: Block exterior
  • Construction: Composition roof; Crawl space foundation; Block construction
  • Exterior features: Paved road access; Level lot in a subdivision; Lot approximately 75 x 185 (0.32 acre); Located inside city limits

Interior

  • Kitchen: Free-standing stove
  • Flooring: Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Window air conditioning units; Gas space heater
  • Interior features: Vinyl floors; Paneling on walls/ceilings
  • Laundry & utility: Laundry room

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/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $160 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($989 rent vs $90k).
  • Recommended offer: $85k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.4% vs local median 3.1% in Mena — 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 65/100 on livability (#142 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D, amenities F, commute F.
  • Mena School District (rural): math 42% / reading 38% proficiency, ranked #70 of 238 in AR (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mena High School (math 25% / reading 39%, grade F, #119 of 292 statewide, top 43%, 498 students, 53% FRL) — zoned schools at 53% FRL track the district average.
  • Market conditions: 204 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 4 units permitted in Polk County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.2%/yr); year-one equity from $622 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Polk County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-1.2% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($85k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 7y 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 $15k; list at $90k implies a 499% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $84,506 (6.0% below list)

Questions for the listing agent

  1. It's been on market 70 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — 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. Crime grade is D 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?
  7. 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.
  8. 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.
  9. 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
1.10%
Cap rate
8.43%
Cash-on-cash
7.65%
DSCR
1.34
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$128,064
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1504 Hamilton Ave 0.11mi 3/1.0 1,074 (-3%) 9mo $143,000 $133 83
805 Reine St 0.08mi 2/1.0 (-1) 1,250 (+13%) 4mo $40,000 $32 66
1412 Hamilton Ave 0.13mi 3/1.0 1,266 (+15%) 5mo $110,000 $87 65
1105 Oak Grv 0.37mi 3/1.0 1,214 (+10%) 9mo $100,000 $82 59
1111 Averitt Ave 0.39mi 3/2.0 1,216 (+10%) 3mo $135,000 $111 58
705 Twelfth St 0.31mi 3/2.0 1,254 (+14%) 7mo $174,500 $139 53
109 S Adams St 0.55mi 3/1.0 960 (-13%) 1mo $77,000 $80 52
1000 Marion Ave 0.38mi 2/2.0 (-1) 960 (-13%) 1mo $117,500 $122 51
1007 9th St 0.67mi 2/1.0 (-1) 1,000 (-9%) 2mo $140,000 $140 46
210 Gann St 0.66mi 3/1.0 1,232 (+12%) 8mo $140,000 $114 43
305 N Reine St 0.71mi 3/2.0 1,224 (+11%) 2mo $166,500 $136 43
2701 Ozark St 0.72mi 3/1.5 1,237 (+12%) 7mo $144,000 $116 38

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

Projected returns pro-forma

-1.18% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
2.5%
Equity multiple
1.11×
Total profit
$2,712
Equity at exit
$20,905
10-year hold
IRR
9.2%
Equity multiple
1.88×
Total profit
$22,132
Equity at exit
$21,280

Cash invested: $25,172 (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 71953

Home prices YoY
-0.4%
Active inventory
204
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$989 medium interval (Pro) →
Mortgage (P&I)
$471
Tax est. 1.5%
$112 /mo · $1,348/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$208
Net cashflow
$160

Break-even live

Break-even rent $786
Max offer price $89,900
Occupancy floor 79%

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
$22,475
Closing costs
$2,697
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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
306 Hornbeck Ave Mena, AR 3.0 2.0 776 $1,100 $1.42 43d 1 1.26mi
99 Pine Ave Mena, AR 2.0 1.0 750 $875 $1.17 43d 1 1.26mi

Listing history 20 events

  1. 2026-06-19
    days on market $89,900 Active 70 DOM
  2. 2026-06-18
    days on market $89,900 Active 69 DOM
  3. 2026-06-17
    days on market $89,900 Active 68 DOM
  4. 2026-06-16
    days on market $89,900 Active 67 DOM
  5. 2026-06-15
    days on market $89,900 Active 66 DOM
  6. 2026-06-14
    days on market $89,900 Active 64 DOM
  7. 2026-06-12
    days on market $89,900 Active 63 DOM
  8. 2026-06-09
    days on market $89,900 Active 60 DOM
  9. 2026-06-08
    days on market $89,900 Active 59 DOM
  10. 2026-06-07
    days on market $89,900 Active 58 DOM
  11. 2026-06-04
    days on market $89,900 Active 54 DOM
  12. 2026-06-02
    days on market $89,900 Active 53 DOM
  13. 2026-06-01
    days on market $89,900 Active 52 DOM
  14. 2026-05-31
    days on market $89,900 Active 51 DOM
  15. 2026-05-31
    days on market $89,900 Active 50 DOM
  16. 2026-04-08
    listed $89,900 New Listing
  17. 2019-03-06
    soldstatus $15,000 Sold 208-char remark
    Show marketing remark (208 chars)

    Home in town that is in need of some TLC. One of the bedrooms has a walk in closet with some beautiful wood planks on the a wall and ceiling. House sits on almost a third of a acre. Priced to sell at $16,500.

  18. 2019-02-25
    historical Take Backups 208-char remark
    Show marketing remark (208 chars)

    Home in town that is in need of some TLC. One of the bedrooms has a walk in closet with some beautiful wood planks on the a wall and ceiling. House sits on almost a third of a acre. Priced to sell at $16,500.

  19. 2019-02-15
    listed $16,500 New Listing 208-char remark
    Show marketing remark (208 chars)

    Home in town that is in need of some TLC. One of the bedrooms has a walk in closet with some beautiful wood planks on the a wall and ceiling. House sits on almost a third of a acre. Priced to sell at $16,500.

  20. 2016-10-28
    soldstatus $11,500

ⓘ 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 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥108°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$11,873
− Mortgage interest
−$5,036
− Property taxes
−$1,348
− Insurance
−$450
− Repairs & maintenance
−$950
− Management
−$950
− Depreciation
−$2,615
Taxable income
$524
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$126
After-tax cash flow
$1,799/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
Mena School District
NCES district ID
0509750
Math proficiency
42% ▼ -9.00%
Reading proficiency
38% ▼ -9.00%
Median HH income
$32,941
Composite
32.88/100
National rank
#5607
State rank
#70 of 238 in AR

Livability — Mena

Score
65/100
State rank
#142
US rank
#12615

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mena, AR
Population (ZIP)
13,412

Population outlook (Polk County) Hauer SSP2

Today (2025)
19,065 people
By 2030
18,369 · -3.7%
By 2040
17,156 · -10.0%
By 2050
16,177 · -15.1%
By 2075
14,642 · -23.2%
By 2100
13,020 · -31.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 5% Hispanic / Latino 3% Native American 1%
Common ancestry
Lithuanian 3% Slovak 2% Iranian 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Polk

2024 margin
Solid R (+70.5) · D 13.8% · R 84.3% · Other 1.9%
2008→2024 swing
-24.7pp toward R · 2008: -45.8pp · 2024: -70.5pp
All cycles
2024: R+70.5 2020: R+68.2 2016: R+66.4 2012: R+56.9 2008: R+45.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.18%
Current HPI
278.2854
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

+681.7% since first listed
5 events — show timeline
  • 2026-04-08 Listed $89,900 CARMLS
  • 2019-03-06 Sold (MLS) $15,000 CARMLS
  • 2019-02-25 Contingent CARMLS
  • 2019-02-15 Listed $16,500 CARMLS
  • 2016-10-28 Sold (Public Records) $11,500 Public Records

Property tax history

-2.9%/yr

Latest (2025): $165 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…