CashFlowRE
Sign in Sign up
313 N 6th St
D+ Composite 47.21
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.0/30.0
  • DSCR +4.2/10.0
  • Schools +3.2/10.0
  • Livability +3.0/5.0
  • 1% rule +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

313 N 6th St · Ozark, AR 72949
3 bd · 2.0 ba · 2,142 sqft · SingleFamily public records · 88 Days on market
Built 1980 0.45 ac lot Est $206k · 27% under

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

Listing remarks MLS

Gorgeous, Spacious, Like-New House in down town Ozark. Inside offers alarm system, new paint, doors, trim, floors, h/a unit & windows. Outside offers extra parking, outbuildings with workshop area & sits on double lot. Closets galore & room to spread out or you can cozy up to the fireplace in the living room. Offers a formal living room & craft/office as well. Extra Bonus: Minerals Convey!

Key facts

  • Whole house fan
  • Sun room area
  • Bonus playroom

Tags

OPEN KITCHENPANTRY WITH SWING-OUT SHELVESSUN ROOM AREAWALK IN SHOWERBONUS PLAYROOMWHOLE HOUSE FAN

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 $150k.

Deal economics

  • At list price, monthly cash flow is $18 ($222/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 $116k (22.5% below list).
  • Recommended offer: $116k (22.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 3.1% in Ozark — 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 60/100 on livability (#258 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: crime F, amenities F, commute F.
  • Ozark School District (town): math 41% / reading 38% proficiency, ranked #80 of 238 in AR (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Elgin B Milton Primary School (math 67% / reading 42%, grade C, #60 of 454 statewide, top 15%, 576 students, 67% FRL); Ozark Middle School (math 57% / reading 41%, grade C-, #37 of 201 statewide, top 18%, 234 students, 56% FRL); Ozark High School (math 22% / reading 39%, grade F, #134 of 292 statewide, top 47%, 700 students, 46% FRL).
  • Market conditions: 82 active listings in the ZIP; 23 units permitted in Franklin County in 2024 (0 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.
  • Franklin County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 88 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 11y ago; this cycle's ask has dropped $9k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $105k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $116,152 (22.5% below list)

Questions for the listing agent

  1. It's been on market 88 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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. 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?
  7. 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.
  8. 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.
  9. 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
0.77%
Cap rate
6.44%
Cash-on-cash
0.53%
DSCR
1.02
GRM
10.8

CMA / ARV

ARV (on-the-fly)
$205,632
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1100 Bluff Dr 0.42mi 3/2.0 2,045 (-4%) 13mo $170,000 $83 62
202 Cloos Circle Dr 0.52mi 3/2.0 1,869 (-13%) 23mo $179,000 $96 35

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
-15.5%
Equity multiple
0.45×
Total profit
$-23,180
Equity at exit
$22,351
10-year hold
IRR
-7.1%
Equity multiple
0.55×
Total profit
$-18,939
Equity at exit
$12,961

Cash invested: $41,972 (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 72949

Home prices YoY
-14.4%
Active inventory
82
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$1,162 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$51 /mo · $607/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$244
Net cashflow
$18

Break-even live

Break-even rent $1,138
Max offer price $149,900
Occupancy floor 93%

Sensitivity live

Price -10% $103 -5% $61 +0% $18 +5% $-24 +10% $-66
Rent -10% $-73 -5% $-27 +0% $18 +5% $64 +10% $110
Rate -1.0pp $94 -0.5pp $57 base $18 +0.5pp $-20 +1.0pp $-60

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
$37,475
Closing costs
$4,497
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 6 events

  1. 2026-04-13
    status Pending
  2. 2026-02-18
    price $149,900
  3. 2026-01-09
    listed $159,000 Active
  4. 2016-08-26
    soldstatus $105,000
  5. 2016-08-25
    soldstatus $105,000 416-char remark
    Show marketing remark (416 chars)

    Gorgeous, Spacious, Like-New House in down town Ozark. Inside offers alarm system, new paint, doors, trim, floors, h/a unit & windows. Outside offers extra parking, outbuildings with workshop area & sits on double lot. Closets galore & room to spread out or you can cozy up to the fireplace in the living room. Offers a formal living room & craft/office as well. Extra Bonus: Minerals Convey!

  6. 2015-12-31
    listed $120,000 416-char remark
    Show marketing remark (416 chars)

    Gorgeous, Spacious, Like-New House in down town Ozark. Inside offers alarm system, new paint, doors, trim, floors, h/a unit & windows. Outside offers extra parking, outbuildings with workshop area & sits on double lot. Closets galore & room to spread out or you can cozy up to the fireplace in the living room. Offers a formal living room & craft/office as well. Extra Bonus: Minerals Convey!

ⓘ 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
$607 · $51/mo
Projected year-2 tax
$959 · $80/mo
Expected delta
+$353/yr (+$29/mo · 58.1%)

ⓘ 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 7/10 Severe 7 d/yr ≥111°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$13,938
− Mortgage interest
−$8,397
− Property taxes
−$607
− Insurance
−$750
− Repairs & maintenance
−$1,115
− Management
−$1,115
− Depreciation
−$4,361
Taxable loss
−$2,406
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$577
After-tax cash flow
$799/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
Ozark School District
NCES district ID
0511010
Math proficiency
41% ▼ -9.00%
Reading proficiency
38% ▼ -8.00%
Median HH income
$33,306
Composite
32.5/100
National rank
#5703
State rank
#80 of 238 in AR

Livability — Ozark

Score
60/100
State rank
#258
US rank
#18601

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ozark, AR
Population (ZIP)
9,474

Population outlook (Franklin County) Hauer SSP2

Today (2025)
16,946 people
By 2030
16,403 · -3.2%
By 2040
15,303 · -9.7%
By 2050
14,243 · -16.0%
By 2075
12,136 · -28.4%
By 2100
10,443 · -38.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 11% Hispanic / Latino 3%
Common ancestry
Lithuanian 1% Serbian 1% Portuguese 1%
Foreign-born
0%
Languages at home
98% English-only · Other Indo-European 1% Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Franklin

2024 margin
Solid R (+62.4) · D 17.7% · R 80.1% · Other 2.2%
2008→2024 swing
-23.1pp toward R · 2008: -39.3pp · 2024: -62.4pp
All cycles
2024: R+62.4 2020: R+61.4 2016: R+54.6 2012: R+44.4 2008: R+39.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -30.41%
Current HPI
180.3194
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

+24.9% since first listed
6 events — show timeline
  • 2026-04-13 Pending WRVBOR
  • 2026-02-18 Price Changed $149,900 WRVBOR
  • 2026-01-09 Listed $159,000 WRVBOR
  • 2016-08-26 Sold (Public Records) $105,000 Public Records
  • 2016-08-25 Sold (MLS) $105,000 NWARMLS
  • 2015-12-31 Listed $120,000 NWARMLS

Property tax history

+10.9%/yr

Latest (2025): $607 · -14.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…