CashFlowRE
Sign in Sign up
3009 S Ash St Duplex
B- Composite 65.59
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.6/10.0
  • Appreciation +0.0/10.0

$92,500

3009 S Ash St · Pine Bluff, AR 71603
4 bd · 2.0 ba · 882 sqft · MultiFamily public records · 160 Days on market
Built 1972 $105/sqft · 90% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Completely renovated duplex!! The cabinets and bathroom fixtures are new. The laminate flooring is approximately two years old. The property is centrally located to shopping, medical support, the new county library, the aquatic center and dining. The property can be utilized as investment property or for occupying one side and renting out the second side for additional income. The property has parking immediately outside the entrance to the property. The location is quiet and away from excessive traffic. The seller is very motivated, so, please bring your best offers. Please call the listing agent or your realtor, to schedule an appointment, at your earliest convenience.

Key facts

  • Laminate flooring
  • Centrally located
  • New cabinets

Tags

COMPLETELY RENOVATED DUPLEXNEW CABINETSNEW BATHROOM FIXTURESLAMINATE FLOORINGCENTRALLY LOCATEDQUIET LOCATION

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 × 2-bed/2.0-bath units multifamily listed at $92k.

Deal economics

  • At list price, monthly cash flow is $607 ($7k/yr) — positive. Per door: $304/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $92k).
  • Recommended offer: $81k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.2% vs local median 9.0% in Pine Bluff — 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 50/100 on livability (#483 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: schools F, crime F, amenities F.
  • Pine Bluff School District (urban): math 6% / reading 9% proficiency, ranked #236 of 238 in AR (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 85% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 212 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 62 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($53k/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 $640 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Jefferson County population projected at -33% 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 $26k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 160 days — a 12% lower offer ($81k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 3y 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.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $81,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 160 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.59%
Cap rate
14.17%
Cash-on-cash
28.13%
DSCR
2.25
GRM
5.2

CMA / ARV

ARV (median comp)
$890,185
List price
$92,500
Delta
-89.61%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
22.3%
Equity multiple
1.91×
Total profit
$23,652
Equity at exit
$13,792
10-year hold
IRR
30.3%
Equity multiple
3.71×
Total profit
$70,268
Equity at exit
$7,998

Cash invested: $25,900 (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 71603

Home prices YoY
-26.0%
Active inventory
212
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,469 medium interval (Pro) →
Mortgage (P&I)
$485
Tax from tax record
$30 /mo · $356/yr
Insurance
$39
HOA
$0
Vacancy / Maint / Mgmt
$308
Net cashflow
$607

Break-even live

Break-even rent $700
Max offer price $92,500
Occupancy floor 54%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $1,469

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
$23,125
Closing costs
$2,775
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1907 W 28th Ave Pine Bluff, AR 3.0 1.5 947 $1,150 $1.21 43d 1 0.39mi
3109 Daffodil St Pine Bluff, AR 3.0 1.0 980 $825 $0.84 43d 1 1.32mi

Listing history 33 events

  1. 2026-06-19
    days on market $92,500 Active 160 DOM
  2. 2026-06-18
    days on market $92,500 Active 159 DOM
  3. 2026-06-17
    days on market $92,500 Active 158 DOM
  4. 2026-06-16
    days on market $92,500 Active 157 DOM
  5. 2026-06-15
    days on market $92,500 Active 156 DOM
  6. 2026-06-14
    days on market $92,500 Active 154 DOM
  7. 2026-06-12
    days on market $92,500 Active 153 DOM
  8. 2026-06-09
    days on market $92,500 Active 150 DOM
  9. 2026-06-08
    days on market $92,500 Active 149 DOM
  10. 2026-06-07
    days on market $92,500 Active 148 DOM
  11. 2026-06-05
    days on market $92,500 Active 145 DOM
  12. 2026-06-03
    days on market $92,500 Active 144 DOM
  13. 2026-06-02
    days on market $92,500 Active 143 DOM
  14. 2026-06-01
    days on market $92,500 Active 142 DOM
  15. 2026-05-31
    days on market $92,500 Active 141 DOM
  16. 2026-05-30
    days on market $92,500 Active 140 DOM
  17. 2026-01-10
    historical
  18. 2026-01-09
    listed $92,500 New Listing 679-char remark
    Show marketing remark (679 chars)

    Completely renovated duplex!! The cabinets and bathroom fixtures are new. The laminate flooring is approximately two years old. The property is centrally located to shopping, medical support, the new county library, the aquatic center and dining. The property can be utilized as investment property or for occupying one side and renting out the second side for additional income. The property has parking immediately outside the entrance to the property. The location is quiet and away from excessive traffic. The seller is very motivated, so, please bring your best offers. Please call the listing agent or your realtor, to schedule an appointment, at your earliest convenience.

  19. 2025-10-31
    price $95,000
  20. 2025-09-11
    listed $99,500 New Listing
  21. 2025-01-19
    historical
  22. 2025-01-01
    status Back on Market
  23. 2025-01-01
    historical
  24. 2024-12-01
    price $107,250
  25. 2024-07-08
    listed $107,500 New Listing
  26. 2023-05-31
    soldstatus $85,000 Sold
  27. 2023-05-30
    soldstatus $85,000
  28. 2023-04-24
    status Under Contract
  29. 2023-04-12
    historical Take Backups
  30. 2023-04-11
    listed $85,000 New Listing
  31. 2022-06-04
    soldstatus $18,000
  32. 2005-12-09
    soldstatus $15,000
  33. 2000-09-11
    soldstatus $18,000

ⓘ 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
$356 · $30/mo
Projected year-2 tax
$592 · $49/mo
Expected delta
+$236/yr (+$20/mo · 66.1%)

ⓘ 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) · 75% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 24% 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
$17,628
− Mortgage interest
−$5,181
− Property taxes
−$356
− Insurance
−$462
− Repairs & maintenance
−$1,410
− Management
−$1,410
− Depreciation
−$2,691
Taxable income
$6,116
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,468
After-tax cash flow
$5,818/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
Pine Bluff School District
NCES district ID
0500026
Math proficiency
6% ▼ -9.00%
Reading proficiency
9% ▼ -7.00%
Median HH income
$32,374
Composite
5.86/100
National rank
#10014
State rank
#236 of 238 in AR

Livability — Pine Bluff

Score
50/100
State rank
#483
US rank
#25645

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pine Bluff, AR
County
Jefferson County · 29,578 people
City population
29,578
Metro
Pine Bluff, AR
Population (ZIP)
29,578
Household income
$53,130
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
657.0

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
63,110 people
By 2030
58,519 · -7.3%
By 2040
49,740 · -21.2%
By 2050
42,331 · -32.9%
By 2075
29,591 · -53.1%
By 2100
21,047 · -66.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Black (62%)
Race & ethnicity
Black 62% White 33% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Italian 2% Slovak 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Jefferson

2024 margin
Strong D (+20.1) · D 59.2% · R 39.2% · Other 1.6%
2008→2024 swing
-6.2pp toward R · 2008: 26.3pp · 2024: 20.1pp
All cycles
2024: D+20.1 2020: D+21.7 2016: D+25.3 2012: D+29.0 2008: D+26.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -72.43%
Current HPI
206.5994
Rent YoY
Metro
Pine Bluff, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+413.9% since first listed
17 events — show timeline
  • 2026-01-10 Listing Removed CARMLS
  • 2026-01-09 Listed $92,500 CARMLS
  • 2025-10-31 Price Changed $95,000 CARMLS
  • 2025-09-11 Listed $99,500 CARMLS
  • 2025-01-19 Listing Removed CARMLS
  • 2025-01-01 Relisted CARMLS
  • 2025-01-01 Listing Removed CARMLS
  • 2024-12-01 Price Changed $107,250 CARMLS
  • 2024-07-08 Listed $107,500 CARMLS
  • 2023-05-31 Sold (MLS) $85,000 CARMLS
  • 2023-05-30 Sold (Public Records) $85,000 Public Records
  • 2023-04-24 Pending CARMLS
  • 2023-04-12 Contingent CARMLS
  • 2023-04-11 Listed $85,000 CARMLS
  • 2022-06-04 Sold (Public Records) $18,000 Public Records
  • 2005-12-09 Sold (Public Records) $15,000 Public Records
  • 2000-09-11 Sold (Public Records) $18,000 Public Records

Property tax history

+8.3%/yr

Latest (2025): $356 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…