CashFlowRE
Sign in Sign up
519 E 15th
B- Composite 68.34
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 +26.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.1/10.0
  • 1% rule +6.3/10.0
  • Appreciation +3.2/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.6/10.0

$75,000

519 E 15th · Pine Bluff, AR 71601
3 bd · 1.0 ba · 1,770 sqft · SingleFamily public records · 59 Days on market
Built 1919 0.32 ac lot $42/sqft · at area comps Est $96k · 22% under ↓ 53% since listing

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

Listing remarks

Welcome to this charming 2-story home nestled on a corner lot in Pine Bluff. Offering 3 bedrooms and 1 bath, this home blends classic character with functional space. The primary bedroom is conveniently located on the main level, with two additional bedrooms upstairs. Inside, you’ll find a formal living room, den, and dining room—perfect for both everyday living and entertaining. Cozy up by the wood-burning fireplace or relax on the screened-in front porch and enjoy the peaceful surroundings. The property also includes a garage, central heat and air, and an additional lot—providing endless possibilities for expansion, investment, or outdoor enjoyment. With just a little vi

Key facts

  • Additional lot
  • Formal living room
  • Corner lot

Tags

CORNER LOTFORMAL LIVING ROOMWOOD BURNING FIREPLACESCREENED IN FRONT PORCHADDITIONAL LOTDETACHED

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public sewer; Public water; Electric (municipal, Entergy); Natural gas
  • Home design: Frame exterior
  • Construction: Crawl space foundation; 3-tab shingle roof
  • Exterior features: Corner lot; Located in a subdivision; Paved road

Interior

  • Flooring: Carpet; Wood; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (gas); Central cooling (electric)
  • Interior features: Formal living room; Den / family room; Office / study; Wood-burning fireplace (site-built)
  • 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 $75k.

Deal economics

  • At list price, monthly cash flow is $200 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($850 rent vs $75k).
  • Recommended offer: $73k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 50/100 on livability (#483 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: schools F, crime F, amenities F.
  • Pine Bluff School District (urban): math 6% / reading 9% proficiency, ranked #236 of 238 in AR (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 85% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 90 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 62 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Jefferson 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 $21k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 59 days — a 3% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 3y 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.

Risks & watch-outs

  • Watch-outs: built in 1919 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $72,750 (3.0% below list)

Questions for the listing agent

  1. It's been on market 59 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 1919 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.13%
Cap rate
9.50%
Cash-on-cash
11.44%
DSCR
1.51
GRM
7.4

CMA / ARV

ARV (median comp)
$96,386
List price
$75,000
Delta
-22.19%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
315 W 15th Ave 0.42mi 3/2.0 1,856 (+5%) 0mo $3,500 $2 68
402 W 15th Ave 0.46mi 3/2.0 1,778 (+0%) 10mo $97,500 $55 66
817 S Walnut St 0.62mi 3/1.5 1,682 (-5%) 4mo $9,000 $5 57
1006 E 10th Ave 0.46mi 3/2.0 1,626 (-8%) 8mo $147,500 $91 54
511 W 20th Ave 0.64mi 4/2.0 (+1) 1,829 (+3%) 11mo $22,000 $12 47
300 W 11th Ave 0.49mi 4/2.5 (+1) 1,710 (-3%) 22mo $76,500 $45 42
1423 Belmoor Dr 0.70mi 3/2.0 1,548 (-12%) 24mo $110,000 $71 22

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
0.7%
Equity multiple
1.03×
Total profit
$584
Equity at exit
$11,183
10-year hold
IRR
10.3%
Equity multiple
1.80×
Total profit
$16,865
Equity at exit
$6,485

Cash invested: $21,000 (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 71601

Home prices YoY
-2.1%
Active inventory
90
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$850 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$47 /mo · $560/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$178
Net cashflow
$200

Break-even live

Break-even rent $597
Max offer price $75,000
Occupancy floor 71%

Sensitivity live

Price -10% $243 -5% $221 +0% $200 +5% $179 +10% $158
Rent -10% $133 -5% $167 +0% $200 +5% $234 +10% $267
Rate -1.0pp $238 -0.5pp $219 base $200 +0.5pp $181 +1.0pp $161

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
$18,750
Closing costs
$2,250
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
107 S Beech St Pine Bluff, AR 3.0 2.0 1346 $850 $0.63 45d 1 1.14mi

Listing history 40 events

  1. 2026-06-21
    days on market $75,000 Active 59 DOM
  2. 2026-06-19
    days on market $75,000 Active 57 DOM
  3. 2026-06-18
    days on market $75,000 Active 56 DOM
  4. 2026-06-17
    days on market $75,000 Active 55 DOM
  5. 2026-06-16
    days on market $75,000 Active 54 DOM
  6. 2026-06-15
    days on market $75,000 Active 53 DOM
  7. 2026-06-14
    days on market $75,000 Active 51 DOM
  8. 2026-06-12
    days on market $75,000 Active 50 DOM
  9. 2026-06-09
    days on market $75,000 Active 47 DOM
  10. 2026-06-08
    days on market $75,000 Active 46 DOM
  11. 2026-06-07
    days on market $75,000 Active 45 DOM
  12. 2026-06-05
    days on market $75,000 Active 42 DOM
  13. 2026-06-03
    days on market $75,000 Active 41 DOM
  14. 2026-06-02
    days on market $75,000 Active 40 DOM
  15. 2026-06-01
    days on market $75,000 Active 39 DOM
  16. 2026-05-31
    days on market $75,000 Active 38 DOM
  17. 2026-05-30
    days on market $75,000 Active 37 DOM
  18. 2026-04-22
    listed $75,000 New Listing 774-char remark
  19. 2026-01-04
    historical
  20. 2025-09-06
    price $77,600
  21. 2025-07-19
    listed $80,000 New Listing
  22. 2025-07-17
    historical
  23. 2025-06-06
    listed $80,000 New Listing
  24. 2025-05-06
    historical
  25. 2025-03-05
    listed $80,000 New Listing
  26. 2025-03-05
    historical
  27. 2025-03-05
    listed $94,900 New Listing
  28. 2025-03-05
    historical
  29. 2025-03-05
    listed $80,900 New Listing
  30. 2024-12-20
    historical
  31. 2024-11-24
    price $85,000
  32. 2024-08-19
    listed $90,000 New Listing
  33. 2024-07-18
    historical
  34. 2024-06-25
    status Back on Market
  35. 2024-06-21
    historical
  36. 2024-05-17
    price $94,900
  37. 2024-04-04
    price $100,000
  38. 2024-04-02
    price $99,900
  39. 2024-02-22
    price $125,000
  40. 2023-12-26
    listed $159,900 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
$560 · $47/mo
Projected year-2 tax
$560 · $47/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 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 19 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
$10,200
− Mortgage interest
−$4,201
− Property taxes
−$560
− Insurance
−$375
− Repairs & maintenance
−$816
− Management
−$816
− Depreciation
−$2,182
Taxable income
$1,250
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$300
After-tax cash flow
$2,103/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
Pine Bluff School District
NCES district ID
0500026
Math proficiency
6% ▼ -9.00%
Reading proficiency
9% ▼ -7.00%
Median HH income
$32,374
Composite
5.86/100
National rank
#10014
State rank
#236 of 238 in AR

Livability — Pine Bluff

Score
50/100
State rank
#483
US rank
#25645

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pine Bluff, AR
City population
29,578
Population (ZIP)
13,981

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
63,110 people
By 2030
58,519 · -7.3%
By 2040
49,740 · -21.2%
By 2050
42,331 · -32.9%
By 2075
29,591 · -53.1%
By 2100
21,047 · -66.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (81%)
Race & ethnicity
Black 81% White 13% Two or more races 4% Hispanic / Latino 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Jefferson

2024 margin
Strong D (+20.1) · D 59.2% · R 39.2% · Other 1.6%
2008→2024 swing
-6.2pp toward R · 2008: 26.3pp · 2024: 20.1pp
All cycles
2024: D+20.1 2020: D+21.7 2016: D+25.3 2012: D+29.0 2008: D+26.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -3.51%
Current HPI
160.3064
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

-53.1% since first listed
23 events — show timeline
  • 2026-04-22 Listed $75,000 CARMLS
  • 2026-01-04 Listing Removed CARMLS
  • 2025-09-06 Price Changed $77,600 CARMLS
  • 2025-07-19 Listed $80,000 CARMLS
  • 2025-07-17 Listing Removed CARMLS
  • 2025-06-06 Listed $80,000 CARMLS
  • 2025-05-06 Listing Removed CARMLS
  • 2025-03-05 Listed $80,900 CARMLS
  • 2025-03-05 Listing Removed CARMLS
  • 2025-03-05 Listed $94,900 CARMLS
  • 2025-03-05 Listing Removed CARMLS
  • 2025-03-05 Listed $80,000 CARMLS
  • 2024-12-20 Listing Removed CARMLS
  • 2024-11-24 Price Changed $85,000 CARMLS
  • 2024-08-19 Listed $90,000 CARMLS
  • 2024-07-18 Listing Removed CARMLS
  • 2024-06-25 Relisted CARMLS
  • 2024-06-21 Listing Removed CARMLS
  • 2024-05-17 Price Changed $94,900 CARMLS
  • 2024-04-04 Price Changed $100,000 CARMLS
  • 2024-04-02 Price Changed $99,900 CARMLS
  • 2024-02-22 Price Changed $125,000 CARMLS
  • 2023-12-26 Listed $159,900 CARMLS

Property tax history

+12.0%/yr

Latest (2025): $560 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…