CashFlowRE
Sign in Sign up
1803 Oakview Dr 🔨 Auction
F Composite 29.66
Why this score? — see what drove the F 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).

  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.9/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Cash flow +0.0/30.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0

$1

1803 Oakview Dr · Lavaca, AR 72941
3 bd · 2.0 ba · 1,658 sqft · SingleFamily public records · 24 Days on market
Built 1991 0.38 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Auction 5/29/2026 @ 11 am. This charming and recently remodeled 1,658 sf brick home is a standout opportunity for homeowners and investors alike. Situated on a spacious corner lot, the three-bedroom, two-bathroom residence features a fresh interior with new paint and durable vinyl plank flooring throughout. The heart of the home is a large, open living room anchored by a cozy fireplace, providing an inviting space for relaxation or entertaining. The property is equally impressive outside, offering a private backyard enclosed by a sturdy privacy fence and a convenient two-car garage. Also included are two shop buildings equipped with roll-up doors, perfect for storage, projects, or equipment

Key facts

  • Recently remodeled
  • Private backyard
  • Sturdy privacy fence

Tags

RECENTLY REMODELEDSPACIOUS CORNER LOTLARGE OPEN LIVING ROOMCOZY FIREPLACEPRIVATE BACKYARDSTURDY PRIVACY FENCE

Property features AI

Exterior

  • Parking: Attached garage with 2 covered spaces; Concrete driveway; Garage door opener
  • Utilities: Public water; Electricity available; Natural gas available
  • Home design: Single family house; One story; Slab foundation
  • Construction: Brick construction; Shingle roof; Built as a house
  • Exterior features: Covered patio/porch; Privacy wood fencing; Back yard fencing; Outbuilding

Interior

  • Kitchen: Dishwasher; Microwave; Oven
  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air; Ceiling fan(s)
  • Interior features: Ceiling fan(s); Eat-in kitchen; Gas water heater; Family room fireplace
  • Laundry & utility: Washer hookup; Electric dryer hookup

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $1 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $271,912 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $1.

Deal economics

  • At list price, monthly cash flow is $-1k ($-15k/yr) — negative.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($750 rent vs $1).
  • Cap rate 0.6% vs local median 2.0% in Lavaca — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 78/100 on livability (#5 in AR, #2,687 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Lavaca School District (rural): math 36% / reading 39% proficiency, ranked #77 of 238 in AR (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Lavaca Elementary School (math 57% / reading 42%, grade D, #93 of 454 statewide, top 23%, 346 students, 56% FRL); Lavaca Middle School (math 32% / reading 35%, grade F, #129 of 201 statewide, top 64%, 231 students, 48% FRL); Lavaca High School (math 27% / reading 47%, grade F, #64 of 292 statewide, top 26%, 260 students, 44% FRL).
  • Market conditions: 61 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 388 units permitted in Sebastian County in 2024 (16 in 5+ unit buildings).

Forward outlook

  • In year one you build about $29k of equity ($2k loan paydown + $27k appreciation (10.0% local appreciation)).
  • Sebastian County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 2, paydown + projected appreciation supports a ~$47k 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 ($0) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 407868.0% of price.
  • Climate carrying-cost: major 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 $1

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.28%
Cap rate
0.61%
Cash-on-cash
-20.28%
DSCR
0.10
GRM
30.2

CMA / ARV

ARV (on-the-fly)
$271,912
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
906 Jessie Dr 0.21mi 3/2.0 1,688 (+2%) 3mo $275,000 $163 85
200 Kelly Cir 0.31mi 3/2.0 1,642 (-1%) 8mo $250,000 $152 78
109 Adams St 0.11mi 3/2.0 1,710 (+3%) 16mo $230,000 $135 76
414 Kyla Marie Ct 0.51mi 3/2.0 1,658 (0%) 3mo $285,000 $172 73
907 Village Dr 0.25mi 3/2.0 1,542 (-7%) 12mo $199,900 $130 66
605 Highway 96 0.30mi 3/2.0 1,743 (+5%) 15mo $250,000 $143 65
510 Kyla Marie 0.52mi 3/2.0 1,759 (+6%) 4mo $306,500 $174 62
510 Caseys Ct 0.45mi 3/2.0 1,490 (-10%) 7mo $245,000 $164 56
2301 Joyce Dr 0.41mi 3/2.0 1,860 (+12%) 10mo $310,000 $167 52
201 Kelly Cir 0.34mi 3/2.0 1,900 (+15%) 12mo $263,000 $138 50
301 Rock Cir 0.68mi 3/2.0 1,495 (-10%) 17mo $275,000 $184 38
414 Stoneledge Dr 0.57mi 3/2.0 1,893 (+14%) 16mo $367,500 $194 36

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
10.4%
Equity multiple
1.87×
Total profit
$66,156
Equity at exit
$244,960
10-year hold
IRR
11.5%
Equity multiple
4.41×
Total profit
$259,283
Equity at exit
$528,265

Cash invested: $76,135 (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 72941

Home prices YoY
5.0%
Active inventory
61

Monthly cashflow live

Estimated rent
$750 medium interval (Pro) →
Mortgage (P&I)
$1,426
Tax est. 1.5%
$340 /mo · $4,079/yr
Insurance
$113
HOA
$0
Vacancy / Maint / Mgmt
$158
Net cashflow
$-1,287

Break-even live

Break-even rent $2,379
Max offer price $85,736
Occupancy floor

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
$67,978
Closing costs
$8,157
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
1307 W Main St Unit 53 Lavaca, AR 3.0 2.0 1280 $750 $0.59 44d 1 0.28mi

Listing history 4 events

  1. 2026-05-05
    listed $1 Active
  2. 2010-08-30
    soldstatus $135,000
  3. 1992-02-27
    soldstatus $73,000
  4. 1989-08-14
    soldstatus $62,000

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$9,000
− Mortgage interest
−$15,231
− Property taxes
−$4,079
− Insurance
−$1,360
− Repairs & maintenance
−$720
− Management
−$720
− Depreciation
−$7,910
Taxable loss
−$21,020
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$5,045
After-tax cash flow
$-10,395/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
Lavaca School District
NCES district ID
0508730
Math proficiency
36% ▼ -15.00%
Reading proficiency
39% ▼ -10.00%
Median HH income
$51,457
Composite
32.55/100
National rank
#5687
State rank
#77 of 238 in AR

Livability — Lavaca

Score
78/100
State rank
#5
US rank
#2687

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lavaca, AR
Population (ZIP)
4,775

Population outlook (Sebastian County) Hauer SSP2

Today (2025)
133,992 people
By 2030
136,620 · +2.0%
By 2040
140,832 · +5.1%
By 2050
143,301 · +6.9%
By 2075
147,964 · +10.4%
By 2100
145,848 · +8.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 7% Hispanic / Latino 5%
Common ancestry
Slovak 2% Iranian 1% Serbian 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Sebastian

2024 margin
Solid R (+37.5) · D 30.0% · R 67.6% · Other 2.4%
2008→2024 swing
-2.9pp toward R · 2008: -34.6pp · 2024: -37.5pp
All cycles
2024: R+37.5 2020: R+35.5 2016: R+38.1 2012: R+37.1 2008: R+34.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 17.99%
Current HPI
376.37
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

+117.7% since first listed
4 events — show timeline
  • 2026-05-05 Listed $1 WRVBOR
  • 2010-08-30 Sold (Public Records) $135,000 Public Records
  • 1992-02-27 Sold (Public Records) $73,000 Public Records
  • 1989-08-14 Sold (Public Records) $62,000 Public Records

Property tax history

+8.1%/yr

Latest (2025): $2,482 · +400.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…