CashFlowRE
Sign in Sign up
314 North St 🏷️ Likely Rental
D Composite 41.29
Why this score? — see what drove the D 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$19,500

314 North St · Camden, AR 71701
2 bd · 1.0 ba · 952 sqft · SingleFamily public records · 431 Days on market
Built 1935 1.00 ac lot $20/sqft · 76% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investment opportunity. This property is occupied by a tenant. Square footage, lot size, and acreage is taken from courthouse records.

Key facts

  • 1 acre lot
  • Built 1935
  • Listed 430 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $19,500 price doesn't fit this home's estimated sale value (~$79,760) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $20k.

Deal economics

  • At list price, monthly cash flow is $822 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $20k).
  • Recommended offer: $17k (12.0% below list) — sets the bar for market timing.
  • Cap rate 56.9% vs local median 4.9% in Camden — 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 57/100 on livability (#364 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Camden Fairview School District (town): math 9% / reading 15% proficiency, ranked #229 of 238 in AR (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 131 active listings in the ZIP; 18 units permitted in Ouachita County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $135 of loan paydown is wiped out by about $585 of value loss. Plan a longer hold.
  • Ouachita County population projected at -33% 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 $5k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 431 days — a 12% lower offer ($17k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1935 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $17,160 (12.0% below list)

Questions for the listing agent

  1. It's been on market 431 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 1935 — 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 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. Crime grade is F 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
6.17%
Cap rate
56.89%
Cash-on-cash
180.71%
DSCR
9.04
GRM
1.4

CMA / ARV

ARV (median comp)
$79,760
List price
$19,500
Delta
-75.55%
Verdict
UNDERPRICED
Comps
9 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
211 Cedar 0.27mi 2/1.0 929 (-2%) 10mo $28,000 $30 75
568 Jenkins St 0.55mi 2/1.0 896 (-6%) 12mo $80,500 $90 54

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

Projected returns pro-forma

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

5-year hold
IRR
Equity multiple
10.01×
Total profit
$49,222
Equity at exit
$2,908
10-year hold
IRR
Equity multiple
21.21×
Total profit
$110,349
Equity at exit
$1,686

Cash invested: $5,460 (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 71701

Home prices YoY
-20.5%
Active inventory
131
Price-to-rent
1.4×

Monthly cashflow live

Estimated rent
$1,202 medium interval (Pro) →
Mortgage (P&I)
$102
Tax from tax record
$17 /mo · $206/yr
Insurance
$8
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$822

Break-even live

Break-even rent $161
Max offer price $19,500
Occupancy floor 27%

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
$4,875
Closing costs
$585
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 22 events

  1. 2026-06-19
    days on market $19,500 Active 431 DOM
  2. 2026-06-18
    days on market $19,500 Active 430 DOM
  3. 2026-06-17
    days on market $19,500 Active 429 DOM
  4. 2026-06-16
    days on market $19,500 Active 428 DOM
  5. 2026-06-15
    days on market $19,500 Active 427 DOM
  6. 2026-06-14
    days on market $19,500 Active 425 DOM
  7. 2026-06-12
    days on market $19,500 Active 424 DOM
  8. 2026-06-09
    days on market $19,500 Active 421 DOM
  9. 2026-06-08
    days on market $19,500 Active 420 DOM
  10. 2026-06-07
    days on market $19,500 Active 419 DOM
  11. 2026-06-05
    days on market $19,500 Active 417 DOM
  12. 2026-06-04
    days on market $19,500 Active 415 DOM
  13. 2026-06-02
    days on market $19,500 Active 414 DOM
  14. 2026-06-01
    days on market $19,500 Active 413 DOM
  15. 2026-05-31
    days on market $19,500 Active 412 DOM
  16. 2026-05-31
    days on market $19,500 Active 411 DOM
  17. 2026-02-03
    price $19,500 134-char remark
    Show marketing remark (134 chars)

    Investment opportunity. This property is occupied by a tenant. Square footage, lot size, and acreage is taken from courthouse records.

  18. 2025-08-13
    price $22,000 134-char remark
    Show marketing remark (134 chars)

    Investment opportunity. This property is occupied by a tenant. Square footage, lot size, and acreage is taken from courthouse records.

  19. 2025-04-11
    listed $25,000 New Listing 134-char remark
    Show marketing remark (134 chars)

    Investment opportunity. This property is occupied by a tenant. Square footage, lot size, and acreage is taken from courthouse records.

  20. 2005-07-19
    soldstatus $28,000
  21. 2004-05-06
    soldstatus $15,000
  22. 2004-05-06
    soldstatus $15,000

ⓘ 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
$206 · $17/mo
Projected year-2 tax
$206 · $17/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$14,427
− Mortgage interest
−$1,092
− Property taxes
−$206
− Insurance
−$98
− Repairs & maintenance
−$1,154
− Management
−$1,154
− Depreciation
−$567
Taxable income
$10,156
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,437
After-tax cash flow
$7,429/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
Camden Fairview School District
NCES district ID
0506060
Math proficiency
9% ▼ -16.00%
Reading proficiency
15% ▼ -12.00%
Median HH income
$30,854
Composite
9.43/100
National rank
#9853
State rank
#229 of 238 in AR

Livability — Camden

Score
57/100
State rank
#364
US rank
#22245

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Camden, AR
City population
17,883
Population (ZIP)
17,883

Population outlook (Ouachita County) Hauer SSP2

Today (2025)
21,485 people
By 2030
19,947 · -7.2%
By 2040
16,990 · -20.9%
By 2050
14,431 · -32.8%
By 2075
10,003 · -53.4%
By 2100
7,418 · -65.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 53% Black 39% Hispanic / Latino 5% Two or more races 4%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 2% Iranian 1% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 3%

Political lean MEDSL · Ouachita

2024 margin
R (+19.1) · D 39.5% · R 58.6% · Other 1.8%
2008→2024 swing
-8.2pp toward R · 2008: -10.9pp · 2024: -19.1pp
All cycles
2024: R+19.1 2020: R+13.5 2016: R+10.4 2012: R+8.6 2008: R+10.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -44.10%
Current HPI
171.0106
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

+30.0% since first listed
6 events — show timeline
  • 2026-02-03 Price Changed $19,500 CARMLS
  • 2025-08-13 Price Changed $22,000 CARMLS
  • 2025-04-11 Listed $25,000 CARMLS
  • 2005-07-19 Sold (Public Records) $28,000 Public Records
  • 2004-05-06 Sold (Public Records) $15,000 Public Records
  • 2004-05-06 Sold (Public Records) $15,000 Public Records

Property tax history

+1.1%/yr

Latest (2025): $206 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…