CashFlowRE
Sign in Sign up
2373 N Hwy 7
C+ Composite 60.25
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 +25.9/30.0
  • DSCR +8.7/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.1/10.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

2373 N Hwy 7 · Hot Springs Village, AR 71909
3 bd · 1.0 ba · 1,554 sqft · SingleFamily public records · 2 Days on market
Built 1959 3.79 ac lot $97/sqft · 52% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Rare investment opportunity with nearly 4 acres in a highly desirable location! This property is all about the land and the potential it offers. Whether you're looking to develop, build new, create multiple income streams, or hold for future appreciation, the possibilities here are wide open. Existing structures on the property—including a fixer-upper home with solid bones and metal roof, three sheds, covered parking for three vehicles, and a well house—are an added bonus and provide immediate flexibility for renovation, rental, storage, or workspace. This is a prime chance to secure land with multiple exit strategies. SOLD AS-IS, this property is ideal for investors, builders,

Key facts

  • 3 car carport
  • Metal roof
  • Rv parking

Tags

3.79 ACRESHIGHWAY 7 FRONTAGEMETAL ROOF3 CAR CARPORTRV PARKINGSTORAGE BUILDINGS

Property features AI

Finance

  • Other: Approximately 3.79 acres

Exterior

  • Parking: Garage; Carport; Parking pads; Rear-entry parking for 3 cars
  • Utilities: Public water and well; Public sewer and septic; Natural gas
  • Home design: Brick exterior
  • Construction: Metal roof; Crawl space and slab foundation; Built with brick exterior
  • Exterior features: Patio; Fully fenced yard; Partially fenced areas; Outside storage area; RV parking; Chain link fencing; Gravel road access; Sloped and level terrain; Rural setting with mountain views; Livestock allowed

Interior

  • Kitchen: Free-standing stove; Gas range; Bar with refrigerator space
  • Flooring: Wood flooring; Tile flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central gas heat; Window air conditioning units
  • Interior features: Wet bar; Washer connection; Electric log fireplace; Sheetrock walls/ceilings
  • Laundry & utility: Washer connection

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 $150k.

Deal economics

  • At list price, monthly cash flow is $370 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 9.3% vs local median 3.6% in Hot Springs Village — 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 69/100 on livability (#76 in AR) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, cost of living A; Watch: schools D+, amenities F, commute F.
  • Fountain Lake School District (rural): math 43% / reading 40% proficiency, ranked #49 of 238 in AR (top 21%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 766 active listings in the ZIP; solid renter incomes; 117 units permitted in Garland County in 2024 (24 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Garland County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts 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 1959 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $150,000

Questions for the listing agent

  1. Built in 1959 — 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 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?
  4. 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.
  5. 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.
  6. 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
1.11%
Cap rate
9.25%
Cash-on-cash
10.57%
DSCR
1.47
GRM
7.5

CMA / ARV

ARV (median comp)
$312,985
List price
$150,000
Delta
-60.06%
Verdict
UNDERPRICED
Comps
6 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-0.5%
Equity multiple
0.98×
Total profit
$-770
Equity at exit
$22,365
10-year hold
IRR
9.2%
Equity multiple
1.70×
Total profit
$29,543
Equity at exit
$12,969

Cash invested: $42,000 (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 71909

Home prices YoY
-10.9%
Active inventory
766
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,660 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$92 /mo · $1,108/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$349
Net cashflow
$370

Break-even live

Break-even rent $1,192
Max offer price $150,000
Occupancy floor 73%

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
$37,500
Closing costs
$4,500
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 9 events

  1. 2026-06-13
    status $150,000 Under Contract 2 DOM
  2. 2026-06-10
    days on market $150,000 New Listing 2 DOM
  3. 2026-06-09
    pricestatusdays on marketlisting id $150,000 New Listing 1 DOM
  4. 2026-05-14
    historical
  5. 2026-05-03
    status Back on Market
  6. 2026-04-11
    historical Take Backups
  7. 2026-03-31
    status Back on Market
  8. 2026-03-21
    historical Take Backups
  9. 2026-03-17
    listed $125,000 New Listing

ⓘ 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
$1,108 · $92/mo
Projected year-2 tax
$1,108 · $92/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥111°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 7% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$19,922
− Mortgage interest
−$8,402
− Property taxes
−$1,108
− Insurance
−$750
− Repairs & maintenance
−$1,594
− Management
−$1,594
− Depreciation
−$4,364
Taxable income
$2,110
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$506
After-tax cash flow
$3,934/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
Fountain Lake School District
NCES district ID
0506420
Math proficiency
43% ▼ -10.00%
Reading proficiency
40% ▼ -6.00%
Median HH income
$52,435
Composite
35.99/100
National rank
#4789
State rank
#49 of 238 in AR

Livability — Hot Springs Village

Score
69/100
State rank
#76
US rank
#8970

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Saline County · 77,216 people
City population
18,449
Metro
Little Rock-North Little Rock-Conway, AR
Population (ZIP)
18,449
Household income
$75,433
Rent vs Own
12.0% rent · 88.0% own
Severe rent burden
207.0

Population outlook (Garland County) Hauer SSP2

Today (2025)
100,343 people
By 2030
101,880 · +1.5%
By 2040
104,804 · +4.4%
By 2050
107,292 · +6.9%
By 2075
113,182 · +12.8%
By 2100
112,247 · +11.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Slovak 3% Romanian 3% Serbian 2%
Foreign-born
2% · Canada, Vietnam
Languages at home
97% English-only · Spanish 1%

Political lean MEDSL · Garland

2024 margin
Solid R (+36.2) · D 30.8% · R 67.0% · Other 2.2%
2008→2024 swing
-11.3pp toward R · 2008: -25.0pp · 2024: -36.2pp
All cycles
2024: R+36.2 2020: R+34.0 2016: R+34.1 2012: R+29.9 2008: R+25.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -24.00%
Current HPI
195.9499
Rent YoY
Metro
Little Rock-North Little Rock-Conway, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+20.0% since first listed
8 events — show timeline
  • 2026-06-10 Pending CARMLS
  • 2026-06-08 Listed $150,000 CARMLS
  • 2026-05-14 Listing Removed CARMLS
  • 2026-05-03 Relisted CARMLS
  • 2026-04-11 Contingent CARMLS
  • 2026-03-31 Relisted CARMLS
  • 2026-03-21 Contingent CARMLS
  • 2026-03-17 Listed $125,000 CARMLS

Property tax history

+8.3%/yr

Latest (2025): $1,108 · +5.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…