CashFlowRE
Sign in Sign up
559 Lee 439 Rd
C- Composite 53.86
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 +22.1/30.0
  • ARV discount +7.4/15.0
  • DSCR +7.1/10.0
  • 1% rule +4.6/10.0
  • Appreciation +4.2/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.6/10.0

$125,000

559 Lee 439 Rd · Moro, AR 72368
3 bd · 2.0 ba · 1,808 sqft · SingleFamily public records · 18 Days on market
Built 1980 1.33 ac lot Est $125k · at est. ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

3 Bedroom 3 bath home in Rural Arkansas Lee County. You will have peaceful country living with plenty of room to enjoy the countryside. Just a short drive from local services. Must see to Appreciate . . private and peaceful lifestyle. A great opportunity for country living.

Key facts

  • 1.33 acre lot
  • 2 parking spots
  • Built 1980

Property features AI

Finance

  • Financial info: Financing available: FHA, Conventional, or Cash

Exterior

  • Parking: Carport for 2 cars
  • Utilities: Septic system
  • Home design: Brick exterior
  • Construction: Metal roof; Slab foundation
  • Exterior features: Porch; Level, cleared yard

Interior

  • Kitchen: Free-standing stove; Microwave; Refrigerator stays
  • Flooring: Vinyl flooring; Tile flooring
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central electric cooling
  • Interior features: Washer stays; Dryer stays; Electric water heater; Ceiling fans; Breakfast bar; Sheetrock walls/ceilings
  • Laundry & utility: Washer included; Dryer included

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 $125k.

Deal economics

  • At list price, monthly cash flow is $201 ($2k/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 $120k (4.0% below list).
  • Recommended offer: $120k (4.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 57/100 on livability (#338 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment D, schools F, crime F.
  • Lee County School District (town): math 8% / reading 9% proficiency, ranked #235 of 238 in AR (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 96% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 5 active listings in the ZIP; 1 units permitted in Lee County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.5%/yr); year-one equity from $864 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Lee County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($123k) 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.

Risks & watch-outs

  • 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 $120,038 (4.0% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.96%
Cap rate
8.22%
Cash-on-cash
6.88%
DSCR
1.31
GRM
8.7

CMA / ARV

ARV (on-the-fly)
$124,752
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
559 Lee 439 Rd 0.00mi 3/3.0 1,808 (0%) 0mo $125,000 $69 96

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

Projected returns pro-forma

-1.52% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
0.3%
Equity multiple
1.01×
Total profit
$397
Equity at exit
$27,078
10-year hold
IRR
7.5%
Equity multiple
1.68×
Total profit
$23,829
Equity at exit
$25,873

Cash invested: $35,000 (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 72368

Home prices YoY
-1.6%
Active inventory
5
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,200 medium interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$40 /mo · $482/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$201

Break-even live

Break-even rent $947
Max offer price $125,000
Occupancy floor 78%

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
$31,250
Closing costs
$3,750
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 5 events

  1. 2026-04-27
    status Under Contract
  2. 2026-04-10
    listed $125,000 New Listing
  3. 2026-03-02
    historical
  4. 2025-07-10
    price $129,000
  5. 2025-03-11
    listed $139,000 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
$482 · $40/mo
Projected year-2 tax
$800 · $67/mo
Expected delta
+$318/yr (+$27/mo · 66.0%)

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

Climate risk First Street

  • 🌊 Flood 8/10 Severe 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 24% 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
$14,405
− Mortgage interest
−$7,002
− Property taxes
−$482
− Insurance
−$625
− Repairs & maintenance
−$1,152
− Management
−$1,152
− Depreciation
−$3,636
Taxable income
$355
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$85
After-tax cash flow
$2,321/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
Lee County School District
NCES district ID
0509360
Math proficiency
8% ▼ -6.00%
Reading proficiency
9% ▼ -5.00%
Median HH income
$28,151
Composite
6.29/100
National rank
#10002
State rank
#235 of 238 in AR

Livability — Moro

Score
57/100
State rank
#338
US rank
#21512

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
1,175

Population outlook (Lee County) Hauer SSP2

Today (2025)
8,633 people
By 2030
8,163 · -5.4%
By 2040
7,360 · -14.7%
By 2050
6,711 · -22.3%
By 2075
5,485 · -36.5%
By 2100
4,611 · -46.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Black 14% Hispanic / Latino 7% Two or more races 2%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Slovak 2% Iranian 1% Italian 1%
Foreign-born
0%
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Lee

2024 margin
Toss-up / Even · D 50.4% · R 46.9% · Other 2.7%
2008→2024 swing
-18.0pp toward R · 2008: 21.5pp · 2024: 3.5pp
All cycles
2024: D+3.5 2020: D+4.8 2016: D+16.9 2012: D+24.2 2008: D+21.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.52%
Current HPI
94.9789
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

-10.1% since first listed
5 events — show timeline
  • 2026-04-27 Pending CARMLS
  • 2026-04-10 Listed $125,000 CARMLS
  • 2026-03-02 Listing Removed CARMLS
  • 2025-07-10 Price Changed $129,000 CARMLS
  • 2025-03-11 Listed $139,000 CARMLS

Property tax history

+0.5%/yr

Latest (2025): $482 · -52.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…