CashFlowRE
Sign in Sign up
563 S 12th Ave
B- Composite 69.04
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 +21.7/30.0
  • ARV discount +14.8/15.0
  • Appreciation +10.0/10.0
  • DSCR +6.9/10.0
  • 1% rule +4.7/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0

$102,000

563 S 12th Ave · Piggott, AR 72454
3 bd · 2.0 ba · 1,390 sqft · SingleFamily public records · 43 Days on market
Built 1955 0.38 ac lot $73/sqft · 16% below area Est $122k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 563 S. 12th Ave. in Piggott, AR 72454. This 1,390 sq ft home offers 3 bedrooms 2 bathrooms, and includes as spacious family room, eat-in kitchen, central heat and air, and updated double-hung windows throughout. Enjoy the oversized enclosed sunroom-perfect for enjoying your morning coffee year-round. This property is situated on a . 38 acre corner lot with an outbuilding for storage, and a walk-in storm shelter with interior entrance. This property provides both convenience and peace of mind. Whether you are looking for your first home, downsizing, or searching for a great investment opportunity, this property has much to offer. Schedule your private showing today!

Key facts

  • Eat-in kitchen
  • Corner lot
  • Spacious family room

Tags

SPACIOUS FAMILY ROOMEAT-IN KITCHENOVERSIZED ENCLOSED SUNROOMOUTBUILDING FOR STORAGEWALK-IN STORM SHELTERCORNER LOT

Property features AI

Finance

  • Other: Internet service available via fiber; Insulated windows
  • Financial info: Financing available: conventional loan or cash

Exterior

  • Parking: Carport for 1 car
  • Utilities: Public sewer; Public water; Municipal electric service (Entergy); Natural gas
  • Home design: Brick and metal/vinyl siding exterior; Level corner lot; Inside city limits; Not in a subdivision
  • Construction: Crawl space foundation; Metal roof
  • Exterior features: Patio; Partially fenced yard; Outside storage area; Guttering; Storm cellar; Chain link; Wheelchair accessible

Interior

  • Kitchen: Free-standing stove; Gas range; Dishwasher; Refrigerator included; Ice maker connection
  • Flooring: Carpet; Vinyl; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central electric cooling; Attic fan; Central gas heat; Floor/wall furnace
  • Interior features: Washer connection; Electric dryer connection; Gas water heater; Smoke detectors; Window treatments; Floored attic; Ceiling fans; Walk-in shower; Breakfast bar; Formica kitchen counters
  • Laundry & utility: Washer connection; Electric dryer 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/2.0-bath single-family listed at $102k.

Deal economics

  • At list price, monthly cash flow is $90 ($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 $99k (3.3% below list).
  • Recommended offer: $99k (3.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 70/100 on livability (#50 in AR) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Piggott School District (town): math 32% / reading 28% proficiency, ranked #157 of 238 in AR (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Piggott Elementary School (math 42% / reading 30%, grade F, #248 of 454 statewide, top 55%, 488 students, 65% FRL); Piggott High School (math 22% / reading 26%, grade F, #206 of 292 statewide, top 71%, 361 students, 49% FRL).
  • Market conditions: 71 active listings in the ZIP; 4 units permitted in Clay County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $11k of equity ($705 loan paydown + $10k appreciation (10.0% local appreciation)).
  • Clay County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $29k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$39k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($99k) is reasonable based on typical stale-listing flexibility.
  • 2 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.
  • Current owner paid $42k; list at $102k implies a 143% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $98,643 (3.3% below list)

Questions for the listing agent

  1. It's been on market 43 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 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.97%
Cap rate
8.13%
Cash-on-cash
6.57%
DSCR
1.29
GRM
8.6

CMA / ARV

ARV (median comp)
$121,804
List price
$102,000
Delta
-16.26%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
690 Redwood Dr 0.07mi 4/2.0 (+1) 1,375 (-1%) 4mo $159,000 $116 87
1120 Frisco Ln 0.06mi 3/2.0 1,286 (-8%) 2mo $152,000 $118 83
560 S 14th Ave 0.10mi 3/2.0 1,311 (-6%) 11mo $261,500 $199 77
560 S 14th Ave 0.11mi 3/2.0 1,311 (-6%) 11mo $261,500 $199 77
1391 Wiley Dr 0.22mi 3/2.0 1,440 (+4%) 10mo $40,000 $28 76
1344 Wallain Dr 0.08mi 3/1.0 1,232 (-11%) 1mo $75,000 $61 72
1075 W Clay 0.21mi 3/2.0 1,536 (+10%) 2mo $69,900 $46 71
420 N 12th Ave 0.51mi 3/2.0 1,344 (-3%) 1mo $166,500 $124 70
162 S 10th Ave 0.31mi 3/2.0 1,507 (+8%) 4mo $52,700 $35 68
677 Crestline Dr 0.24mi 2/1.0 (-1) 1,308 (-6%) 3mo $69,500 $53 67
1610 S 12th Ave 0.65mi 3/1.5 1,382 (-1%) 10mo $155,000 $112 58
787 W Main St 0.43mi 2/2.0 (-1) 1,236 (-11%) 6mo $95,000 $77 51

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
27.0%
Equity multiple
3.15×
Total profit
$61,278
Equity at exit
$91,890
10-year hold
IRR
23.6%
Equity multiple
7.16×
Total profit
$175,965
Equity at exit
$198,164

Cash invested: $28,560 (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 72454

Home prices YoY
3.4%
Active inventory
71
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$986 medium interval (Pro) →
Mortgage (P&I)
$535
Tax from tax record
$46 /mo · $547/yr
Insurance
$42
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$207
Net cashflow
$90

Break-even live

Break-even rent $873
Max offer price $102,000
Occupancy floor 86%

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
$25,500
Closing costs
$3,060
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. 2026-06-19
    days on market $102,000 Active 43 DOM
  2. 2026-06-18
    days on market $102,000 Active 42 DOM
  3. 2026-06-17
    days on market $102,000 Active 41 DOM
  4. 2026-06-16
    days on market $102,000 Active 40 DOM
  5. 2026-06-15
    days on market $102,000 Active 39 DOM
  6. 2026-06-14
    days on market $102,000 Active 37 DOM
  7. 2026-06-12
    days on market $102,000 Active 36 DOM
  8. 2026-06-09
    days on market $102,000 Active 33 DOM
  9. 2026-06-08
    days on market $102,000 Active 32 DOM
  10. 2026-06-07
    days on market $102,000 Active 31 DOM
  11. 2026-06-05
    days on market $102,000 Active 29 DOM
  12. 2026-06-04
    days on market $102,000 Active 27 DOM
  13. 2026-06-02
    days on market $102,000 Active 26 DOM
  14. 2026-06-01
    days on market $102,000 Active 25 DOM
  15. 2026-05-31
    days on market $102,000 Active 24 DOM
  16. 2026-05-31
    days on market $102,000 Active 23 DOM
  17. 2026-05-07
    listed $102,000 New Listing 684-char remark
    Show marketing remark (684 chars)

    Welcome to 563 S. 12th Ave. in Piggott, AR 72454. This 1,390 sq ft home offers 3 bedrooms 2 bathrooms, and includes as spacious family room, eat-in kitchen, central heat and air, and updated double-hung windows throughout. Enjoy the oversized enclosed sunroom-perfect for enjoying your morning coffee year-round. This property is situated on a . 38 acre corner lot with an outbuilding for storage, and a walk-in storm shelter with interior entrance. This property provides both convenience and peace of mind. Whether you are looking for your first home, downsizing, or searching for a great investment opportunity, this property has much to offer. Schedule your private showing today!

  18. 2026-05-07
    listed $102,000 Active 684-char remark
    Show marketing remark (684 chars)

    Welcome to 563 S. 12th Ave. in Piggott, AR 72454. This 1,390 sq ft home offers 3 bedrooms 2 bathrooms, and includes as spacious family room, eat-in kitchen, central heat and air, and updated double-hung windows throughout. Enjoy the oversized enclosed sunroom-perfect for enjoying your morning coffee year-round. This property is situated on a . 38 acre corner lot with an outbuilding for storage, and a walk-in storm shelter with interior entrance. This property provides both convenience and peace of mind. Whether you are looking for your first home, downsizing, or searching for a great investment opportunity, this property has much to offer. Schedule your private showing today!

  19. 1996-08-01
    soldstatus $42,000

ⓘ 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
$547 · $46/mo
Projected year-2 tax
$653 · $54/mo
Expected delta
+$106/yr (+$9/mo · 19.3%)

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

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥109°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 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
$11,837
− Mortgage interest
−$5,714
− Property taxes
−$547
− Insurance
−$1,308
− Repairs & maintenance
−$947
− Management
−$947
− Depreciation
−$2,967
Taxable loss
−$592
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$142
After-tax cash flow
$1,220/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
Piggott School District
NCES district ID
0511370
Math proficiency
32% ▼ -15.00%
Reading proficiency
28% ▼ -10.00%
Median HH income
$33,336
Composite
24.63/100
National rank
#7628
State rank
#157 of 238 in AR

Livability — Piggott

Score
70/100
State rank
#50
US rank
#7358

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Piggott, AR
Population (ZIP)
4,699

Population outlook (Clay County) Hauer SSP2

Today (2025)
13,564 people
By 2030
12,834 · -5.4%
By 2040
11,498 · -15.2%
By 2050
10,325 · -23.9%
By 2075
8,228 · -39.3%
By 2100
6,675 · -50.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Slovak 1% Serbian 1% Italian 1%
Foreign-born
1%
Languages at home
99% English-only · German/W. Germanic 1%

Political lean MEDSL · Clay

2024 margin
Solid R (+61.6) · D 18.3% · R 79.9% · Other 1.9%
2008→2024 swing
-47.3pp toward R · 2008: -14.3pp · 2024: -61.6pp
All cycles
2024: R+61.6 2020: R+60.3 2016: R+29.8 2012: R+29.1 2008: R+14.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 11.57%
Current HPI
355.7877
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

+142.9% since first listed
3 events — show timeline
  • 2026-05-07 Listed $102,000 NEABOR MLS
  • 2026-05-07 Listed $102,000 CARMLS
  • 1996-08-01 Sold (Public Records) $42,000 Public Records

Property tax history

+12.2%/yr

Latest (2025): $547 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…