CashFlowRE
Sign in Sign up
No image
C Composite 56.26
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 +20.3/30.0
  • ARV discount +9.7/15.0
  • DSCR +6.4/10.0
  • Appreciation +4.7/10.0
  • 1% rule +4.6/10.0
  • Livability +2.9/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$110,000

309 Senter Dr · Keiser, AR 72370
3 bd · 1.0 ba · 1,133 sqft · SingleFamily public records · 432 Days on market
Built 1989 0.26 ac lot Est $116k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • 0.26 acre lot
  • Garage
  • Built 1989

Property features AI

Exterior

  • Parking: Attached carport; Driveway; 1 covered space; 1 garage space (attached); 1 total parking space
  • Utilities: Public water; Public sewer; Natural gas available
  • Home design: Single-family residence; One story
  • Construction: Brick construction; Other roof
  • Exterior features: No patio or porch; Lot approximately 0.26 acre

Interior

  • Kitchen: Electric range/oven; Range hood; Refrigerator
  • Flooring: Tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (electric); Central air conditioning; Ceiling fan(s)
  • Interior features: Ceiling fans; Double-pane windows with blinds
  • Laundry & utility: Washer and dryer connections; 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/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $140 ($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 $105k (4.5% below list).
  • Recommended offer: $97k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 57/100 on livability (#355 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, health & safety A; Watch: schools F, crime F, amenities F.
  • Rivercrest School District #57 (rural): math 32% / reading 37% proficiency, ranked #128 of 238 in AR (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 29 active listings in the ZIP; 69 units permitted in Mississippi County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $24 of equity ($761 loan paydown + $-737 appreciation (-0.7% local appreciation)).
  • Mississippi County population projected at -30% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-0.7% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 432 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 3 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 $63k; list at $110k implies a 75% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $96,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 432 days. Have you received any prior offers? Is the seller open to a 12% 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 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?
  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
0.96%
Cap rate
7.82%
Cash-on-cash
5.46%
DSCR
1.24
GRM
8.7

CMA / ARV

ARV (on-the-fly)
$115,566
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
308 J T Polk Dr 0.18mi 3/1.0 1,032 (-9%) 8mo $105,000 $102 70

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

Projected returns pro-forma

-0.67% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
1.6%
Equity multiple
1.07×
Total profit
$2,262
Equity at exit
$28,305
10-year hold
IRR
7.8%
Equity multiple
1.78×
Total profit
$24,036
Equity at exit
$31,242

Cash invested: $30,800 (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 72370

Home prices YoY
-0.4%
Active inventory
29
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,051 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$67 /mo · $805/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$221
Net cashflow
$140

Break-even live

Break-even rent $873
Max offer price $110,000
Occupancy floor 82%

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
$27,500
Closing costs
$3,300
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 17 events

  1. 2026-06-18
    days on market $110,000 Active 432 DOM
  2. 2026-06-17
    days on market $110,000 Active 431 DOM
  3. 2026-06-16
    days on market $110,000 Active 430 DOM
  4. 2026-06-15
    days on market $110,000 Active 429 DOM
  5. 2026-06-13
    days on market $110,000 Active 427 DOM
  6. 2026-06-10
    days on market $110,000 Active 424 DOM
  7. 2026-06-09
    days on market $110,000 Active 423 DOM
  8. 2026-06-08
    days on market $110,000 Active 422 DOM
  9. 2026-06-07
    days on market $110,000 Active 421 DOM
  10. 2026-06-03
    days on market $110,000 Active 417 DOM
  11. 2026-06-02
    days on market $110,000 Active 416 DOM
  12. 2026-06-01
    days on market $110,000 Active 415 DOM
  13. 2026-05-31
    days on market $110,000 Active 414 DOM
  14. 2026-01-05
    status Active
  15. 2025-07-08
    status Active
  16. 2025-04-03
    listed $110,000 Active
  17. 2008-03-14
    soldstatus $63,000

ⓘ 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
$805 · $67/mo
Projected year-2 tax
$805 · $67/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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 16% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 2 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
$12,607
− Mortgage interest
−$6,162
− Property taxes
−$805
− Insurance
−$550
− Repairs & maintenance
−$1,009
− Management
−$1,009
− Depreciation
−$3,200
Taxable loss
−$128
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$31
After-tax cash flow
$1,712/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
Rivercrest School District #57
NCES district ID
0500045
Math proficiency
32% ▼ -3.00%
Reading proficiency
37% ▬ 0.00%
Median HH income
$34,115
Composite
28.4/100
National rank
#6764
State rank
#128 of 238 in AR

Livability — Keiser

Score
57/100
State rank
#355
US rank
#22000

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Keiser, AR
City population
796
Population (ZIP)
7,282

Population outlook (Mississippi County) Hauer SSP2

Today (2025)
38,959 people
By 2030
36,401 · -6.6%
By 2040
31,526 · -19.1%
By 2050
27,058 · -30.5%
By 2075
17,847 · -54.2%
By 2100
11,024 · -71.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
Black 53% White 36% Two or more races 8% Hispanic / Latino 5%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 2% Other Asian/Pacific 1%

Political lean MEDSL · Mississippi

2024 margin
Solid R (+31.6) · D 33.4% · R 65.0% · Other 1.7%
2008→2024 swing
-29.4pp toward R · 2008: -2.2pp · 2024: -31.6pp
All cycles
2024: R+31.6 2020: R+22.2 2016: R+10.5 2012: R+1.1 2008: R+2.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.67%
Current HPI
178.93
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

+74.6% since first listed
4 events — show timeline
  • 2026-01-05 Relisted EARA
  • 2025-07-08 Relisted EARA
  • 2025-04-03 Listed $110,000 EARA
  • 2008-03-14 Sold (Public Records) $63,000 Public Records

Property tax history

+0.0%/yr

Latest (2025): $805 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…