CashFlowRE
Sign in Sign up
120 E Speedway St
B+ Composite 76.74
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +1.7/10.0

$60,000

120 E Speedway St · Trumann, AR 72472
2 bd · 1.0 ba · 1,591 sqft · SingleFamily public records · 127 Days on market
Built 1965 9,147 sqft lot Est $103k · 42% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

2 Bedroom 2 bath home on a spacious lot located in Trumann! This property can be used as an investment or come in and make it your own!

Key facts

  • 9,147 sq ft lot
  • 2 parking spots
  • Built 1965

Property features AI

Finance

  • Other: Approximate lot dimensions: 60' x 150' (0.21 acre); Approximate living area recorded from tax records: 1,591
  • Financial info: Financing available: Conventional loan, Cash, In-house financing

Exterior

  • Parking: Carport for 2 cars
  • Utilities: Public water; Public sewer
  • Home design: Single-family property; Inside city limits; Corner lot orientation
  • Construction: Metal/vinyl siding; Architectural shingle roof; Crawl space foundation
  • Exterior features: Chain link fencing; Paved road access; Level, corner lot

Interior

  • Flooring: Wood flooring; Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central cooling (electric); Central heating
  • Interior features: Wood and vinyl flooring; Laundry room
  • 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 2-bed/1.0-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $383 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($970 rent vs $60k).
  • Recommended offer: $53k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.0% vs local median 4.4% in Trumann — 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 (#353 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools D, employment D, crime F.
  • Trumann School District (town): math 28% / reading 26% proficiency, ranked #178 of 238 in AR (top 75%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 73 active listings in the ZIP; 67 units permitted in Poinsett County in 2024 (5 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $415 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Poinsett County population projected at -13% 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 $17k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 127 days — a 12% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 8y 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.
  • Current owner paid $15k; list at $60k implies a 300% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood 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 $52,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 127 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 1965 — 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 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?
  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. 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
1.62%
Cap rate
13.96%
Cash-on-cash
27.39%
DSCR
2.22
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$103,415
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
713 Edgerton Ave 0.55mi 3/2.0 (+1) 1,713 (+8%) 1mo $175,000 $102 52
630 W Main St 0.64mi 2/1.5 1,552 (-2%) 17mo $85,000 $55 50
713 Edgerton 0.55mi 3/2.0 (+1) 1,713 (+8%) 4mo $67,250 $39 49
332 Ellis Ave 0.63mi 2/2.0 1,626 (+2%) 17mo $105,000 $65 49
812 Swaney St 0.45mi 3/2.5 (+1) 1,536 (-4%) 18mo $70,000 $46 47
542 Mildred Ave 0.57mi 2/2.0 1,420 (-11%) 16mo $89,900 $63 38
813 Mildred Ave 0.74mi 3/2.0 (+1) 1,386 (-13%) 1mo $160,000 $115 34
613 Smith Ave. Ave 0.74mi 3/2.0 (+1) 1,521 (-4%) 19mo $150,000 $99 33
416 Douglas 0.59mi 3/2.0 (+1) 1,800 (+13%) 22mo $139,900 $78 23
905 Cedar St 0.69mi 3/2.0 (+1) 1,406 (-12%) 24mo $85,000 $60 20

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
21.4%
Equity multiple
1.87×
Total profit
$14,695
Equity at exit
$8,946
10-year hold
IRR
29.5%
Equity multiple
3.63×
Total profit
$44,223
Equity at exit
$5,188

Cash invested: $16,800 (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 72472

Home prices YoY
-3.1%
Active inventory
73
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$970 medium interval (Pro) →
Mortgage (P&I)
$315
Tax from tax record
$43 /mo · $515/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$204
Net cashflow
$383

Break-even live

Break-even rent $484
Max offer price $60,000
Occupancy floor 55%

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
$15,000
Closing costs
$1,800
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 20 events

  1. 2026-06-19
    days on market $60,000 Active 127 DOM
  2. 2026-06-18
    days on market $60,000 Active 126 DOM
  3. 2026-06-17
    days on market $60,000 Active 125 DOM
  4. 2026-06-16
    days on market $60,000 Active 124 DOM
  5. 2026-06-15
    days on market $60,000 Active 123 DOM
  6. 2026-06-14
    days on market $60,000 Active 121 DOM
  7. 2026-06-13
    days on market $60,000 Active 120 DOM
  8. 2026-06-10
    days on market $60,000 Active 118 DOM
  9. 2026-06-09
    days on market $60,000 Active 117 DOM
  10. 2026-06-08
    days on market $60,000 Active 116 DOM
  11. 2026-06-07
    days on market $60,000 Active 115 DOM
  12. 2026-06-05
    days on market $60,000 Active 112 DOM
  13. 2026-06-02
    days on market $60,000 Active 110 DOM
  14. 2026-06-01
    days on market $60,000 Active 109 DOM
  15. 2026-05-31
    days on market $60,000 Active 108 DOM
  16. 2026-05-30
    days on market $60,000 Active 107 DOM
  17. 2026-02-12
    listed $60,000 New Listing
    Show marketing remark (135 chars)

    2 Bedroom 2 bath home on a spacious lot located in Trumann! This property can be used as an investment or come in and make it your own!

  18. 2026-02-12
    listed $60,000 Active 135-char remark
    Show marketing remark (135 chars)

    2 Bedroom 2 bath home on a spacious lot located in Trumann! This property can be used as an investment or come in and make it your own!

  19. 2018-04-11
    listed $54,900
  20. 1995-05-18
    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
$515 · $43/mo
Projected year-2 tax
$515 · $43/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 6/10 Major FEMA zone X (unshaded) · 68% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% 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
$11,636
− Mortgage interest
−$3,361
− Property taxes
−$515
− Insurance
−$300
− Repairs & maintenance
−$931
− Management
−$931
− Depreciation
−$1,745
Taxable income
$3,853
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$925
After-tax cash flow
$3,677/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
Trumann School District
NCES district ID
0500047
Math proficiency
28% ▼ -10.00%
Reading proficiency
26% ▼ -7.00%
Median HH income
$35,307
Composite
22.33/100
National rank
#8130
State rank
#178 of 238 in AR

Livability — Trumann

Score
57/100
State rank
#353
US rank
#21973

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Trumann, AR
Population (ZIP)
8,868

Population outlook (Poinsett County) Hauer SSP2

Today (2025)
22,998 people
By 2030
22,356 · -2.8%
By 2040
21,150 · -8.0%
By 2050
20,035 · -12.9%
By 2075
17,745 · -22.8%
By 2100
15,358 · -33.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 7% Black 7% Hispanic / Latino 3%
Common ancestry
Italian 1% Greek 1% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Poinsett

2024 margin
Solid R (+63.5) · D 17.4% · R 81.0% · Other 1.6%
2008→2024 swing
-36.3pp toward R · 2008: -27.2pp · 2024: -63.5pp
All cycles
2024: R+63.5 2020: R+59.8 2016: R+24.1 2012: R+34.2 2008: R+27.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -6.69%
Current HPI
208.64
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

+300.0% since first listed
4 events — show timeline
  • 2026-02-12 Listed $60,000 NEABOR MLS
  • 2026-02-12 Listed $60,000 CARMLS
  • 2018-04-11 Listed $54,900 NEABOR MLS
  • 1995-05-18 Sold (Public Records) $15,000 Public Records

Property tax history

+22.3%/yr

Latest (2025): $515 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…