CashFlowRE
Sign in Sign up
4000 Renee Dr
B- Composite 68.91
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 +25.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.5/10.0
  • 1% rule +6.2/10.0
  • Schools +5.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$167,500

4000 Renee Dr · Jonesboro, AR 72404
5 bd · 2.0 ba · 2,002 sqft · SingleFamily public records · 71 Days on market
Built 1985 0.96 ac lot $84/sqft · 48% below area Est $323k · 48% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Large home on almost an acre with 5-6 bedrooms and 2.5 baths in Valley View School District on almost an acre. One living area upstairs and one down with a wood burning fireplace. Updated kitchen and hardwood flooring in the upstairs bedrooms are a plus. Hvac is 4-5 years old and the roof is about 10 years old. This one needs some cosmetic updates especially downstairs and is priced to sell. There is an outbuilding in the backyard and several shade trees on this corner lot.

Key facts

  • 0.96 acre lot
  • 4 parking spots
  • Built 1985

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 5-bed/2.0-bath single-family listed at $168k.

Deal economics

  • At list price, monthly cash flow is $396 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $168k).
  • Recommended offer: $157k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% vs local median 4.4% in Jonesboro — 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 65/100 on livability (#145 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, crime F, amenities F.
  • Valley View School District (rural): math 55% / reading 60% proficiency, ranked #4 of 238 in AR (top 2%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 19% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents flat; 309 active listings in the ZIP; 926 units permitted in Craighead County in 2024 (69 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($70k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Craighead County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($157k) is reasonable based on typical stale-listing flexibility.
  • 4 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.
  • Current owner paid $91k; list at $168k implies a 84% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $157,450 (6.0% below list)

Questions for the listing agent

  1. It's been on market 71 days. Have you received any prior offers? Is the seller open to a 6% 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. 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
1.12%
Cap rate
9.13%
Cash-on-cash
10.14%
DSCR
1.45
GRM
7.5

CMA / ARV

ARV (median comp)
$323,208
List price
$167,500
Delta
-48.18%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
101 Lincoln Cv 0.64mi 4/2.5 (-1) 2,159 (+8%) 4mo $325,000 $151 47

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 · 0.74% rent growth · sell at horizon

5-year hold
IRR
-3.5%
Equity multiple
0.87×
Total profit
$-6,084
Equity at exit
$24,975
10-year hold
IRR
3.5%
Equity multiple
1.23×
Total profit
$10,803
Equity at exit
$14,482

Cash invested: $46,900 (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 72404

Home prices YoY
-14.5%
Rents YoY
0.7%
Active inventory
309
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,872 medium interval (Pro) →
Mortgage (P&I)
$878
Tax from tax record
$135 /mo · $1,615/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$393
Net cashflow
$396

Break-even live

Break-even rent $1,371
Max offer price $167,500
Occupancy floor 74%

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
$41,875
Closing costs
$5,025
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 $167,500 Active 71 DOM
  2. 2026-06-18
    days on market $167,500 Active 70 DOM
  3. 2026-06-17
    days on market $167,500 Active 69 DOM
  4. 2026-06-16
    days on market $167,500 Active 68 DOM
  5. 2026-06-15
    days on market $167,500 Active 67 DOM
  6. 2026-06-14
    days on market $167,500 Active 65 DOM
  7. 2026-06-13
    days on market $167,500 Active 64 DOM
  8. 2026-06-10
    days on market $167,500 Active 62 DOM
  9. 2026-06-09
    days on market $167,500 Active 61 DOM
  10. 2026-06-08
    days on market $167,500 Active 60 DOM
  11. 2026-06-07
    days on market $167,500 Active 59 DOM
  12. 2026-06-05
    days on market $167,500 Active 56 DOM
  13. 2026-06-03
    days on market $167,500 Active 55 DOM
  14. 2026-06-02
    days on market $167,500 Active 54 DOM
  15. 2026-06-01
    days on market $167,500 Active 53 DOM
  16. 2026-05-31
    statusdays on market $167,500 Active 52 DOM
  17. 2026-05-30
    days on market $167,500 Price Change 51 DOM
  18. 2026-04-09
    listed $174,900 Active 478-char remark
    Show marketing remark (389 chars)

    Large home on almost an acre with 5-6 bedrooms and 2.5 baths in Valley View School District. One living area upstairs and one down with a wood burning fireplace. Updated kitchen and hardwood flooring in the upstairs bedrooms are a plus. Hvac is 4-5 years old and the roof is about 10 years old. This one needs some cosmetic updates especially downstairs and is priced to sell. * AI staging

  19. 2026-04-09
    listed $174,900 New Listing 389-char remark
    Show marketing remark (389 chars)

    Large home on almost an acre with 5-6 bedrooms and 2.5 baths in Valley View School District. One living area upstairs and one down with a wood burning fireplace. Updated kitchen and hardwood flooring in the upstairs bedrooms are a plus. Hvac is 4-5 years old and the roof is about 10 years old. This one needs some cosmetic updates especially downstairs and is priced to sell. * AI staging

  20. 2025-10-01
    status Active
  21. 2025-10-01
    price $184,900
  22. 2025-06-20
    listed $199,900 Active
  23. 2005-10-05
    soldstatus $91,000

ⓘ 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
$1,615 · $135/mo
Projected year-2 tax
$1,615 · $135/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 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 8% 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
$22,467
− Mortgage interest
−$9,383
− Property taxes
−$1,615
− Insurance
−$838
− Repairs & maintenance
−$1,797
− Management
−$1,797
− Depreciation
−$4,873
Taxable income
$2,164
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$519
After-tax cash flow
$4,236/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
Valley View School District
NCES district ID
0513380
Math proficiency
55% ▼ -11.00%
Reading proficiency
60% ▼ -10.00%
Median HH income
$79,148
Composite
51.78/100
National rank
#1672
State rank
#4 of 238 in AR

Livability — Jonesboro

Score
65/100
State rank
#145
US rank
#12692

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jonesboro, AR
County
Craighead County · 97,185 people
City population
91,245
Metro
Jonesboro, AR
Population (ZIP)
29,968
Household income
$70,269
Rent vs Own
36.3% rent · 63.7% own
Severe rent burden
869.0

Population outlook (Craighead County) Hauer SSP2

Today (2025)
122,235 people
By 2030
131,338 · +7.4%
By 2040
149,862 · +22.6%
By 2050
168,034 · +37.5%
By 2075
208,094 · +70.2%
By 2100
233,251 · +90.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Black 18% Two or more races 5% Hispanic / Latino 4% Asian 2%
Common ancestry
Slovak 3% Lithuanian 1% Italian 1%
Foreign-born
5% · Canada, China, South Korea
Languages at home
95% English-only · Spanish 3% Chinese 1%

Political lean MEDSL · Craighead

2024 margin
Solid R (+37.4) · D 30.1% · R 67.5% · Other 2.4%
2008→2024 swing
-12.9pp toward R · 2008: -24.5pp · 2024: -37.4pp
All cycles
2024: R+37.4 2020: R+35.4 2016: R+35.2 2012: R+31.1 2008: R+24.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -35.22%
Current HPI
208.3772
Rent YoY
▲ 0.74%
Metro
Jonesboro, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+92.2% since first listed
6 events — show timeline
  • 2026-04-09 Listed $174,900 NEABOR MLS
  • 2026-04-09 Listed $174,900 CARMLS
  • 2025-10-01 Relisted NEABOR MLS
  • 2025-10-01 Price Changed $184,900 NEABOR MLS
  • 2025-06-20 Listed $199,900 NEABOR MLS
  • 2005-10-05 Sold (Public Records) $91,000 Public Records

Property tax history

+5.1%/yr

Latest (2025): $1,615 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…