CashFlowRE
Sign in Sign up
2712 Fairview Rd 🏷️ Likely Rental
B- Composite 68.34
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
  • DSCR +10.0/10.0
  • 1% rule +9.7/10.0
  • ARV discount +7.5/15.0
  • Livability +3.2/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$90,000

2712 Fairview Rd · Paragould, AR 72450
3 bd · 2.0 ba · 1,412 sqft · SingleFamily public records · 167 Days on market
Built 2009 10,019 sqft lot $64/sqft · 63% below area

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

Listing remarks MLS

Investment Opportunity. Tenant Occupied. 3 bedroom/2 bath home. Can be purchased in a package deal with another home in Paragould. Agent Owned.

Key facts

  • 0.23 acre lot
  • Listed 166 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $90,000 price doesn't fit this home's estimated sale value (~$246,283) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $471 ($6k/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 12.6% vs local median 4.5% in Paragould — 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 (#159 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Paragould School District (town): math 35% / reading 34% proficiency, ranked #124 of 238 in AR (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Paragould Primary School (662 students, 100% FRL); Oak Grove Middle School (math 37% / reading 34%, grade F, #119 of 201 statewide, top 60%, 512 students, 100% FRL); Paragould High School (math 25% / reading 37%, grade F, #131 of 292 statewide, top 45%, 870 students, 100% FRL) — zoned schools average 100% FRL vs 53% district-wide (47 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 188 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 265 units permitted in Greene County in 2024 (135 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.
  • Greene County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 167 days — a 12% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 5y 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.
  • Current owner paid $75k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $79,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 167 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 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
1.47%
Cap rate
12.57%
Cash-on-cash
22.42%
DSCR
2.00
GRM
5.7

CMA / ARV

ARV (median comp)
$246,283
List price
$90,000
Delta
-63.46%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2708 Fairview Rd 0.01mi 4/2.0 (+1) 1,337 (-5%) 15mo $75,000 $56 73
1908 Reynolds 0.08mi 3/1.0 1,462 (+4%) 21mo $91,000 $62 68
1806 Reynolds Rd 0.18mi 3/2.0 1,228 (-13%) 12mo $175,000 $143 60
1901 N 19th St 0.65mi 3/2.0 1,420 (+1%) 11mo $204,900 $144 60
2909 Lakeview Rd 0.51mi 3/2.0 1,375 (-3%) 20mo $186,500 $136 55
1819 Reynolds 0.18mi 3/2.0 1,232 (-13%) 19mo $190,000 $154 54
2500 Neeley Rae 0.28mi 3/2.0 1,600 (+13%) 14mo $263,500 $165 53
1907 N 26th St 0.25mi 3/2.0 1,600 (+13%) 18mo $255,000 $159 51
2500 Dallas 0.26mi 3/2.0 1,600 (+13%) 20mo $263,500 $165 49
2500 Dallas Dr 0.26mi 3/2.0 1,600 (+13%) 20mo $263,500 $165 49
1909 N 26th St 0.25mi 3/2.0 1,600 (+13%) 21mo $249,900 $156 49
2500 Evie Kayte Cv 0.31mi 3/2.0 1,619 (+15%) 20mo $240,000 $148 44

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
15.2%
Equity multiple
1.61×
Total profit
$15,395
Equity at exit
$13,419
10-year hold
IRR
23.9%
Equity multiple
3.06×
Total profit
$51,985
Equity at exit
$7,782

Cash invested: $25,200 (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 72450

Home prices YoY
-8.9%
Active inventory
188
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,325 medium interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$66 /mo · $797/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$278
Net cashflow
$471

Break-even live

Break-even rent $729
Max offer price $90,000
Occupancy floor 59%

Sensitivity live

Price -10% $522 -5% $496 +0% $471 +5% $445 +10% $420
Rent -10% $366 -5% $418 +0% $471 +5% $523 +10% $575
Rate -1.0pp $516 -0.5pp $494 base $471 +0.5pp $448 +1.0pp $424

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
$22,500
Closing costs
$2,700
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2804 Brookside Cir Paragould, AR 3.0 2.0 1291 $1,400 $1.08 45d 1 0.85mi
1304 Stafford St Paragould, AR 3.0 2.0 1391 $1,450 $1.04 45d 1 1.05mi
1110 Roberts Dr Paragould, AR 3.0 2.0 1272 $1,100 $0.86 45d 1 1.28mi

Listing history 24 events

  1. 2026-06-22
    days on market $90,000 Active 167 DOM
  2. 2026-06-21
    days on market $90,000 Active 166 DOM
  3. 2026-06-19
    days on market $90,000 Active 164 DOM
  4. 2026-06-18
    days on market $90,000 Active 163 DOM
  5. 2026-06-17
    days on market $90,000 Active 162 DOM
  6. 2026-06-16
    days on market $90,000 Active 161 DOM
  7. 2026-06-15
    days on market $90,000 Active 160 DOM
  8. 2026-06-14
    days on market $90,000 Active 158 DOM
  9. 2026-06-12
    days on market $90,000 Active 157 DOM
  10. 2026-06-09
    days on market $90,000 Active 154 DOM
  11. 2026-06-08
    days on market $90,000 Active 153 DOM
  12. 2026-06-07
    days on market $90,000 Active 152 DOM
  13. 2026-06-05
    days on market $90,000 Active 149 DOM
  14. 2026-06-03
    days on market $90,000 Active 148 DOM
  15. 2026-06-02
    days on market $90,000 Active 147 DOM
  16. 2026-06-01
    days on market $90,000 Active 146 DOM
  17. 2026-05-31
    days on market $90,000 Active 145 DOM
  18. 2026-05-30
    days on market $90,000 Active 144 DOM
  19. 2026-01-05
    listed $90,000 Active 143-char remark
    Show marketing remark (143 chars)

    Investment Opportunity. Tenant Occupied. 3 bedroom/2 bath home. Can be purchased in a package deal with another home in Paragould. Agent Owned.

  20. 2022-03-03
    soldstatus $75,000
  21. 2022-02-09
    listed $75,000
  22. 2021-09-10
    historical
  23. 2021-03-09
    listed $66,500 Active
  24. 2021-03-08
    listed $66,500

ⓘ 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
$797 · $66/mo
Projected year-2 tax
$797 · $66/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥109°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
$15,900
− Mortgage interest
−$5,041
− Property taxes
−$797
− Insurance
−$450
− Repairs & maintenance
−$1,272
− Management
−$1,272
− Depreciation
−$2,618
Taxable income
$4,449
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,068
After-tax cash flow
$4,582/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
Paragould School District
NCES district ID
0500017
Math proficiency
35% ▼ -15.00%
Reading proficiency
34% ▼ -12.00%
Median HH income
$36,644
Composite
28.67/100
National rank
#6696
State rank
#124 of 238 in AR

Livability — Paragould

Score
65/100
State rank
#159
US rank
#13582

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Paragould, AR
County
Greene County · 40,807 people
City population
40,807
Metro
Paragould, AR
Population (ZIP)
40,807
Household income
$57,725
Rent vs Own
35.9% rent · 64.1% own
Severe rent burden
1297.0

Population outlook (Greene County) Hauer SSP2

Today (2025)
48,533 people
By 2030
50,640 · +4.3%
By 2040
54,795 · +12.9%
By 2050
58,486 · +20.5%
By 2075
66,056 · +36.1%
By 2100
67,684 · +39.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 6% Hispanic / Latino 4% Black 3%
Common ancestry
Italian 2% Slovak 1% Romanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Greene

2024 margin
Solid R (+61.2) · D 18.6% · R 79.8% · Other 1.7%
2008→2024 swing
-31.5pp toward R · 2008: -29.7pp · 2024: -61.2pp
All cycles
2024: R+61.2 2020: R+59.7 2016: R+53.0 2012: R+36.9 2008: R+29.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -23.15%
Current HPI
236.1404
Rent YoY
Metro
Paragould, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+35.3% since first listed
6 events — show timeline
  • 2026-01-05 Listed $90,000 NEABOR MLS
  • 2022-03-03 Sold (MLS) $75,000 NEABOR MLS
  • 2022-02-09 Listed $75,000 NEABOR MLS
  • 2021-09-10 Listing Removed CARMLS
  • 2021-03-09 Listed $66,500 CARMLS
  • 2021-03-08 Listed $66,500 NEABOR MLS

Property tax history

+4.9%/yr

Latest (2025): $797 · +9.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…