CashFlowRE
Sign in Sign up
1550 Lubbock
B Composite 73.79
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$89,900

1550 Lubbock · Camden, AR 71701
4 bd · 2.0 ba · 1,764 sqft · SingleFamily public records · 178 Days on market
Built 1960 0.76 ac lot $51/sqft · 36% below area Est $140k · 36% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 4-bedroom, 1-bath is a great starter home. It sits on a huge corner lot in the heart of town. Construction of a second bath in the primary bedroom has been started. A little TLC will bring this one back to its former glory. Property is being sold AS-IS. Square footage, lot size, and acreage is taken from courthouse records.

Key facts

  • Huge corner lot
  • Detached
  • 0.76 acre lot

Tags

HUGE CORNER LOTCONSTRUCTION OF A SECOND BATHDETACHED

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 4-bed/2.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $554 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $79k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.7% vs local median 4.9% in Camden — 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 57/100 on livability (#364 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.
  • Camden Fairview School District (town): math 9% / reading 15% proficiency, ranked #229 of 238 in AR (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 131 active listings in the ZIP; 18 units permitted in Ouachita County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Ouachita 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 $25k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 178 days — a 12% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $72k; 26% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $79,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 178 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.57%
Cap rate
13.69%
Cash-on-cash
26.42%
DSCR
2.18
GRM
5.3

CMA / ARV

ARV (median comp)
$140,027
List price
$89,900
Delta
-35.80%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1985 Old Wire Rd 0.56mi 3/2.0 (-1) 1,578 (-10%) 9mo $127,500 $81 44
1270 Flagstaff Ave 0.72mi 3/1.0 (-1) 1,882 (+7%) 7mo $10,000 $5 40

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.2%
Equity multiple
1.82×
Total profit
$20,711
Equity at exit
$13,404
10-year hold
IRR
28.4%
Equity multiple
3.52×
Total profit
$63,420
Equity at exit
$7,773

Cash invested: $25,172 (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 71701

Home prices YoY
-20.5%
Active inventory
131
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,413 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$53 /mo · $634/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$297
Net cashflow
$554

Break-even live

Break-even rent $711
Max offer price $89,900
Occupancy floor 56%

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
$22,475
Closing costs
$2,697
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 18 events

  1. 2026-06-19
    days on market $89,900 Active 178 DOM
  2. 2026-06-18
    days on market $89,900 Active 177 DOM
  3. 2026-06-17
    days on market $89,900 Active 176 DOM
  4. 2026-06-16
    days on market $89,900 Active 175 DOM
  5. 2026-06-15
    days on market $89,900 Active 174 DOM
  6. 2026-06-14
    days on market $89,900 Active 172 DOM
  7. 2026-06-12
    days on market $89,900 Active 171 DOM
  8. 2026-06-09
    days on market $89,900 Active 168 DOM
  9. 2026-06-08
    days on market $89,900 Active 167 DOM
  10. 2026-06-07
    days on market $89,900 Active 166 DOM
  11. 2026-06-05
    days on market $89,900 Active 164 DOM
  12. 2026-06-04
    days on market $89,900 Active 162 DOM
  13. 2026-06-02
    days on market $89,900 Active 161 DOM
  14. 2026-06-01
    days on market $89,900 Active 160 DOM
  15. 2026-05-31
    days on market $89,900 Active 159 DOM
  16. 2026-05-31
    days on market $89,900 Active 158 DOM
  17. 2025-12-22
    listed $89,900 New Listing 330-char remark
    Show marketing remark (330 chars)

    This 4-bedroom, 1-bath is a great starter home. It sits on a huge corner lot in the heart of town. Construction of a second bath in the primary bedroom has been started. A little TLC will bring this one back to its former glory. Property is being sold AS-IS. Square footage, lot size, and acreage is taken from courthouse records.

  18. 2020-04-16
    soldstatus $71,500

ⓘ 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
$634 · $53/mo
Projected year-2 tax
$634 · $53/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$16,950
− Mortgage interest
−$5,036
− Property taxes
−$634
− Insurance
−$450
− Repairs & maintenance
−$1,356
− Management
−$1,356
− Depreciation
−$2,615
Taxable income
$5,504
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,321
After-tax cash flow
$5,329/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
Camden Fairview School District
NCES district ID
0506060
Math proficiency
9% ▼ -16.00%
Reading proficiency
15% ▼ -12.00%
Median HH income
$30,854
Composite
9.43/100
National rank
#9853
State rank
#229 of 238 in AR

Livability — Camden

Score
57/100
State rank
#364
US rank
#22245

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Camden, AR
City population
17,883
Population (ZIP)
17,883

Population outlook (Ouachita County) Hauer SSP2

Today (2025)
21,485 people
By 2030
19,947 · -7.2%
By 2040
16,990 · -20.9%
By 2050
14,431 · -32.8%
By 2075
10,003 · -53.4%
By 2100
7,418 · -65.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 53% Black 39% Hispanic / Latino 5% Two or more races 4%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 2% Iranian 1% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 3%

Political lean MEDSL · Ouachita

2024 margin
R (+19.1) · D 39.5% · R 58.6% · Other 1.8%
2008→2024 swing
-8.2pp toward R · 2008: -10.9pp · 2024: -19.1pp
All cycles
2024: R+19.1 2020: R+13.5 2016: R+10.4 2012: R+8.6 2008: R+10.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -44.10%
Current HPI
171.0106
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

+25.7% since first listed
2 events — show timeline
  • 2025-12-22 Listed $89,900 CARMLS
  • 2020-04-16 Sold (Public Records) $71,500 Public Records

Property tax history

+13.0%/yr

Latest (2025): $634 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…