CashFlowRE
Sign in Sign up
250 Bluebird Ave
C Composite 56.94
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 +15.9/30.0
  • ARV discount +15.0/15.0
  • Appreciation +5.0/10.0
  • DSCR +4.9/10.0
  • 1% rule +4.3/10.0
  • Schools +4.1/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0

$109,900

250 Bluebird Ave · Mount Pleasant, AR 72561
3 bd · 2.0 ba · 1,756 sqft · SingleFamily · 24 Days on market
Built 1975 Fair condition Est $153k · 28% under ↓ 24% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Are you ready for a Farm House without the farm? Here it is on a 0.77 lot in Mount Pleasant, only 20 minutes from Batesville! This two story home has 1,757 square feet of living space. It features a large country kitchen with lots of cabinet space, a gas fireplace, 3 large bedrooms and 2 baths! Also a long front porch for relaxing, attached two car garage, mud room and tons of storage and a beautiful yard! This home is move in ready and it is waiting for you to make the changes you want to make it yours! Call me for a showing!

Key facts

  • Covered front porch
  • New metal roof
  • Large acre lot

Tags

LARGE ACRE LOTNEW METAL ROOFCOUNTRY STYLE KITCHENCOVERED FRONT PORCHSUNLIT BACK YARD

Property features AI

Finance

  • HOA & community: Cable TV available

Exterior

  • Parking: Gravel parking; Asphalt road access
  • Utilities: Septic tank
  • Home design: Single family residence; 2 stories; Residential property
  • Construction: Metal roof
  • Exterior features: Porch; Outbuilding

Interior

  • Kitchen: Dishwasher; Range
  • Bedrooms: 8 total rooms (bedrooms and living spaces combined)
  • Flooring: Carpet; Vinyl; Wood
  • Interior features: Storm windows; Gas log fireplace; Porch

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 $110k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $52 ($623/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 $103k (6.5% below list).
  • Recommended offer: $103k (6.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 59/100 on livability (#289 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, crime F, amenities F.
  • Melbourne School District (rural): math 48% / reading 51% proficiency, ranked #22 of 238 in AR (top 9%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 9 active listings in the ZIP; 6 units permitted in Izard County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($760 loan paydown + $3k appreciation (3.0% local appreciation)).
  • Izard County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 3 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.
Recommended offer $102,705 (6.5% below list)

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1975 — 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
0.93%
Cap rate
6.86%
Cash-on-cash
2.02%
DSCR
1.09
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$152,772
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
119 S Main Street St 0.34mi 4/2.0 (+1) 1,701 (-3%) 3mo $148,000 $87 71
243 Pearl Dr 0.08mi 3/2.0 1,524 (-13%) 22mo $125,000 $82 56

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
9.4%
Equity multiple
1.54×
Total profit
$16,559
Equity at exit
$49,416
10-year hold
IRR
11.8%
Equity multiple
2.77×
Total profit
$54,355
Equity at exit
$76,156

Cash invested: $30,772 (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 72561

Active inventory
9
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,027 medium interval (Pro) →
Mortgage (P&I)
$576
Tax est. 1.5%
$137 /mo · $1,648/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$216
Net cashflow
$52

Break-even live

Break-even rent $961
Max offer price $109,900
Occupancy floor 90%

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
$27,475
Closing costs
$3,297
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 23 events

  1. 2026-06-19
    days on market $109,900 Active 24 DOM
  2. 2026-06-18
    days on market $109,900 Active 23 DOM
  3. 2026-06-17
    days on market $109,900 Active 22 DOM
  4. 2026-06-16
    days on market $109,900 Active 21 DOM
  5. 2026-06-15
    days on market $109,900 Active 20 DOM
  6. 2026-06-14
    days on market $109,900 Active 18 DOM
  7. 2026-06-12
    days on market $109,900 Active 17 DOM
  8. 2026-06-09
    days on market $109,900 Active 14 DOM
  9. 2026-06-08
    days on market $109,900 Active 13 DOM
  10. 2026-06-07
    days on market $109,900 Active 12 DOM
  11. 2026-06-07
    days on market $109,900 Active 11 DOM
  12. 2026-06-03
    days on market $109,900 Active 8 DOM
  13. 2026-06-02
    days on market $109,900 Active 7 DOM
  14. 2026-06-01
    days on market $109,900 Active 6 DOM
  15. 2026-05-31
    days on market $109,900 Active 5 DOM
  16. 2026-05-30
    days on market $109,900 Active 4 DOM
  17. 2026-05-26
    listed $109,900 Active
  18. 2026-05-26
    listed $109,900 New Listing
  19. 2023-05-12
    soldstatus $100,000 Sold 532-char remark
    Show marketing remark (532 chars)

    Are you ready for a Farm House without the farm? Here it is on a 0.77 lot in Mount Pleasant, only 20 minutes from Batesville! This two story home has 1,757 square feet of living space. It features a large country kitchen with lots of cabinet space, a gas fireplace, 3 large bedrooms and 2 baths! Also a long front porch for relaxing, attached two car garage, mud room and tons of storage and a beautiful yard! This home is move in ready and it is waiting for you to make the changes you want to make it yours! Call me for a showing!

  20. 2023-04-26
    status Pending (FC, SS, REO) 532-char remark
    Show marketing remark (532 chars)

    Are you ready for a Farm House without the farm? Here it is on a 0.77 lot in Mount Pleasant, only 20 minutes from Batesville! This two story home has 1,757 square feet of living space. It features a large country kitchen with lots of cabinet space, a gas fireplace, 3 large bedrooms and 2 baths! Also a long front porch for relaxing, attached two car garage, mud room and tons of storage and a beautiful yard! This home is move in ready and it is waiting for you to make the changes you want to make it yours! Call me for a showing!

  21. 2023-03-18
    price $125,000 532-char remark
    Show marketing remark (532 chars)

    Are you ready for a Farm House without the farm? Here it is on a 0.77 lot in Mount Pleasant, only 20 minutes from Batesville! This two story home has 1,757 square feet of living space. It features a large country kitchen with lots of cabinet space, a gas fireplace, 3 large bedrooms and 2 baths! Also a long front porch for relaxing, attached two car garage, mud room and tons of storage and a beautiful yard! This home is move in ready and it is waiting for you to make the changes you want to make it yours! Call me for a showing!

  22. 2023-02-22
    price $135,000 532-char remark
    Show marketing remark (532 chars)

    Are you ready for a Farm House without the farm? Here it is on a 0.77 lot in Mount Pleasant, only 20 minutes from Batesville! This two story home has 1,757 square feet of living space. It features a large country kitchen with lots of cabinet space, a gas fireplace, 3 large bedrooms and 2 baths! Also a long front porch for relaxing, attached two car garage, mud room and tons of storage and a beautiful yard! This home is move in ready and it is waiting for you to make the changes you want to make it yours! Call me for a showing!

  23. 2023-01-28
    listed $145,000 New Listing 532-char remark
    Show marketing remark (532 chars)

    Are you ready for a Farm House without the farm? Here it is on a 0.77 lot in Mount Pleasant, only 20 minutes from Batesville! This two story home has 1,757 square feet of living space. It features a large country kitchen with lots of cabinet space, a gas fireplace, 3 large bedrooms and 2 baths! Also a long front porch for relaxing, attached two car garage, mud room and tons of storage and a beautiful yard! This home is move in ready and it is waiting for you to make the changes you want to make it yours! Call me for a showing!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$12,325
− Mortgage interest
−$6,156
− Property taxes
−$1,648
− Insurance
−$550
− Repairs & maintenance
−$986
− Management
−$986
− Depreciation
−$3,197
Taxable loss
−$1,199
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$288
After-tax cash flow
$910/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This home requires moderate renovations to update the kitchen and bathrooms, and fresh paint on the exterior. It has a good roof and a spacious layout, making it a good investment opportunity.

Repairs flagged

  • Moderate kitchen cabinets — dated and worn
  • Moderate bathroom fixtures — dated and small
  • Minor exterior siding — some discoloration

Value-add opportunities

  • Both update kitchen cabinets and countertops — modernizing the kitchen would improve both resale and rental value
  • Both update bathroom fixtures and layout — modernizing the bathroom would improve both resale and rental value
  • Resale paint exterior siding — fresh paint would improve curb appeal and resale value

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · dated and worn Moderate $3,000–15,000
bathroom fixtures · dated and small Moderate $3,000–15,000
exterior siding · some discoloration Minor $500–3,000
Total estimated repair cost · 3 items $6,500–33,000

Value-add ROI direction

  • Both update kitchen cabinets and countertops — modernizing the kitchen would improve both resale and rental value
  • Both update bathroom fixtures and layout — modernizing the bathroom would improve both resale and rental value
  • Resale paint exterior siding — fresh paint would improve curb appeal and resale value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Melbourne School District
NCES district ID
0509720
Math proficiency
48% ▼ -13.00%
Reading proficiency
51% ▼ -7.00%
Median HH income
$37,534
Composite
41.18/100
National rank
#3548
State rank
#22 of 238 in AR

Livability — Mount Pleasant

Score
59/100
State rank
#289
US rank
#20039

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mount Pleasant, AR
Population (ZIP)
844

Population outlook (Izard County) Hauer SSP2

Today (2025)
13,018 people
By 2030
12,761 · -2.0%
By 2040
12,331 · -5.3%
By 2050
12,041 · -7.5%
By 2075
11,516 · -11.5%
By 2100
10,549 · -19.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Slovak 5% Romanian 3% Italian 1%
Foreign-born
0%

Political lean MEDSL · Izard

2024 margin
Solid R (+65.9) · D 16.0% · R 81.9% · Other 2.1%
2008→2024 swing
-39.1pp toward R · 2008: -26.9pp · 2024: -65.9pp
All cycles
2024: R+65.9 2020: R+62.1 2016: R+54.3 2012: R+37.8 2008: R+26.9

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

-24.2% since first listed
7 events — show timeline
  • 2026-05-26 Listed $109,900 Batesville
  • 2026-05-26 Listed $109,900 CARMLS
  • 2023-05-12 Sold (MLS) $100,000 CARMLS
  • 2023-04-26 Pending CARMLS
  • 2023-03-18 Price Changed $125,000 CARMLS
  • 2023-02-22 Price Changed $135,000 CARMLS
  • 2023-01-28 Listed $145,000 CARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…