CashFlowRE
Sign in Sign up
108 N Park Ave
C Composite 55.38
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 +20.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.6/10.0
  • Appreciation +5.0/10.0
  • 1% rule +4.3/10.0
  • Schools +3.1/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$129,900

108 N Park Ave · Scranton, AR 72863
3 bd · 1.5 ba · 1,920 sqft · SingleFamily public records · 9 Days on market
Built 1941 0.48 ac lot

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

Listing remarks

This charming 1,920 square foot rock home offers the perfect blend of comfort and character. Featuring 3 bedrooms and 1.5 bathrooms, the home includes a large living room ideal for family gatherings, a formal dining room perfect for entertaining, and a spacious kitchen with plenty of room for meal preparation and storage. Outside, you'll find a beautiful yard accented by mature pecan trees and a lovely gazebo, creating the perfect setting to relax and enjoy the outdoors. This property is full of warmth and ready to welcome its next owners home.

Key facts

  • Mature pecan trees
  • Formal dining room
  • Spacious kitchen

Tags

LARGE LIVING ROOMFORMAL DINING ROOMSPACIOUS KITCHENBEAUTIFUL YARDMATURE PECAN TREESLOVELY GAZEBO

Property features AI

Finance

  • HOA & community: Monthly association fee; Near national forest and state park; Near trails/paths; Near schools

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Electricity available; Natural gas available; Sewer available
  • Home design: Single-story home; Rock exterior; Architectural shingle roof; Foundation: Block; Home is 25 years old or older
  • Construction: Rock construction; Architectural shingle roof; Block foundation
  • Exterior features: Concrete driveway; Covered patio/porch; Cleared, level city lot in a subdivision; Public road frontage

Interior

  • Kitchen: Dishwasher
  • Flooring: Carpet; Laminate
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: No notable interior features listed
  • Laundry & utility: Electric water heater

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/1.5-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $179 ($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 $121k (7.1% below list).
  • Recommended offer: $121k (7.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 61/100 on livability (#229 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: crime F, amenities F, commute F.
  • Scranton School District (rural): math 35% / reading 38% proficiency, ranked #105 of 238 in AR (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Scranton Elementary School (math 37% / reading 32%, grade F, #254 of 454 statewide, top 59%, 239 students, 56% FRL); Scranton High School (math 32% / reading 47%, grade F, #48 of 292 statewide, top 19%, 198 students, 43% FRL).
  • Market conditions: 11 active listings in the ZIP; 11 units permitted in Logan County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($898 loan paydown + $4k appreciation (3.0% local appreciation)).
  • Logan 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 $36k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $110k; 18% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1941 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $120,647 (7.1% below list)

Questions for the listing agent

  1. Built in 1941 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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?
  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
0.93%
Cap rate
7.95%
Cash-on-cash
5.92%
DSCR
1.26
GRM
9.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
13.0%
Equity multiple
1.74×
Total profit
$27,010
Equity at exit
$58,409
10-year hold
IRR
14.9%
Equity multiple
3.20×
Total profit
$80,089
Equity at exit
$90,015

Cash invested: $36,372 (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 72863

Active inventory
11
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,206 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$38 /mo · $462/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$253
Net cashflow
$179

Break-even live

Break-even rent $980
Max offer price $129,900
Occupancy floor 80%

Sensitivity live

Price -10% $253 -5% $216 +0% $179 +5% $143 +10% $106
Rent -10% $84 -5% $132 +0% $179 +5% $227 +10% $275
Rate -1.0pp $245 -0.5pp $212 base $179 +0.5pp $146 +1.0pp $111

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
$32,475
Closing costs
$3,897
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 8 events

  1. 2026-06-21
    statusdays on market $129,900 Pending 9 DOM
  2. 2026-06-19
    days on market $129,900 Active 7 DOM
  3. 2026-06-18
    days on market $129,900 Active 6 DOM
  4. 2026-06-17
    days on market $129,900 Active 5 DOM
  5. 2026-06-16
    days on market $129,900 Active 4 DOM
  6. 2026-06-15
    days on market $129,900 Active 3 DOM
  7. 2026-06-12
    remarks 550-char remark
  8. 2026-06-12
    listed $129,900 Active 1 DOM

ⓘ 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
$462 · $38/mo
Projected year-2 tax
$831 · $69/mo
Expected delta
+$370/yr (+$31/mo · 80.0%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 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 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
$14,478
− Mortgage interest
−$7,276
− Property taxes
−$462
− Insurance
−$650
− Repairs & maintenance
−$1,158
− Management
−$1,158
− Depreciation
−$3,779
Taxable loss
−$5
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1
After-tax cash flow
$2,153/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
Scranton School District
NCES district ID
0512180
Math proficiency
35% ▼ -18.00%
Reading proficiency
38% ▼ -17.00%
Median HH income
$41,076
Composite
30.73/100
National rank
#6163
State rank
#105 of 238 in AR

Livability — Scranton

Score
61/100
State rank
#229
US rank
#17326

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Scranton, AR
Population (ZIP)
1,678

Population outlook (Logan County) Hauer SSP2

Today (2025)
21,046 people
By 2030
20,537 · -2.4%
By 2040
19,443 · -7.6%
By 2050
18,220 · -13.4%
By 2075
16,164 · -23.2%
By 2100
14,858 · -29.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Hispanic / Latino 4% Two or more races 4% Asian 3% Black 3%
Common ancestry
Lithuanian 2% Slovak 1% Serbian 1%
Foreign-born
3%
Languages at home
95% English-only · Other Asian/Pacific 3% Spanish 1%

Political lean MEDSL · Logan

2024 margin
Solid R (+62.2) · D 17.8% · R 80.0% · Other 2.1%
2008→2024 swing
-23.5pp toward R · 2008: -38.8pp · 2024: -62.2pp
All cycles
2024: R+62.2 2020: R+59.5 2016: R+51.4 2012: R+41.9 2008: R+38.8

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

+18.1% since first listed
2 events — show timeline
  • 2026-06-12 Listed $129,900 NWARMLS
  • 2025-04-11 Sold (Public Records) $110,000 Public Records

Property tax history

-3.5%/yr

Latest (2025): $462 · -9.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…