CashFlowRE
Sign in Sign up
901 West
B- Composite 65.93
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 +29.1/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.2/10.0
  • Appreciation +5.0/10.0
  • ARV discount +4.6/15.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0

$109,000

901 West · Kensett, AR 72082
3 bd · 1.5 ba · 1,396 sqft · SingleFamily public records · 97 Days on market
Built 1972 0.34 ac lot $78/sqft · 6% above area Est $102k · 6% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

possibilities with some TLC home could be a nice rental or even a family home. Home has lots of big rooms and a large, fenced back yard. With a short drive to Searcy home is conveniently located.

Key facts

  • Fenced back yard
  • 0.34 acre lot
  • 2 parking spots

Tags

FENCED BACK YARD

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 $109k.

Deal economics

  • At list price, monthly cash flow is $377 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $109k).
  • Recommended offer: $99k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#200 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: schools F, amenities F, commute F.
  • Riverview School District (town): math 20% / reading 26% proficiency, ranked #202 of 238 in AR (top 85%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 4 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 219 units permitted in White County in 2024 (36 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($754 loan paydown + $3k appreciation (3.0% local appreciation)).
  • White County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 97 days — a 9% lower offer ($99k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 11y ago; this cycle's ask has dropped $11k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $20k; list at $109k implies a 432% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $99,190 (9.0% below list)

Questions for the listing agent

  1. It's been on market 97 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — 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. 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
1.22%
Cap rate
10.45%
Cash-on-cash
14.83%
DSCR
1.66
GRM
6.9

CMA / ARV

ARV (median comp)
$102,443
List price
$109,000
Delta
6.40%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
714 West St 0.10mi 2/1.0 (-1) 1,336 (-4%) 6mo $70,000 $52 76
506 W Barnett 0.25mi 3/2.0 1,276 (-9%) 12mo $70,000 $55 62
720 Maple 0.42mi 3/1.5 1,260 (-10%) 16mo $119,000 $94 51
606 North St 0.42mi 3/2.0 1,196 (-14%) 15mo $125,000 $105 42

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
21.4%
Equity multiple
2.22×
Total profit
$37,129
Equity at exit
$49,011
10-year hold
IRR
22.5%
Equity multiple
4.23×
Total profit
$98,473
Equity at exit
$75,532

Cash invested: $30,520 (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 72082

Active inventory
4
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,325 medium interval (Pro) →
Mortgage (P&I)
$572
Tax from tax record
$52 /mo · $629/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$278
Net cashflow
$377

Break-even live

Break-even rent $847
Max offer price $109,000
Occupancy floor 67%

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
$27,250
Closing costs
$3,270
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
101 Eastline Rd Apt 324 Kensett, AR 2.0 2.0 1015 $1,325 $1.31 43d 1 0.95mi

Listing history 22 events

  1. 2026-06-19
    days on market $109,000 Active 97 DOM
  2. 2026-06-18
    days on market $109,000 Active 96 DOM
  3. 2026-06-17
    days on market $109,000 Active 95 DOM
  4. 2026-06-16
    days on market $109,000 Active 94 DOM
  5. 2026-06-15
    days on market $109,000 Active 93 DOM
  6. 2026-06-14
    days on market $109,000 Active 91 DOM
  7. 2026-06-12
    days on market $109,000 Active 90 DOM
  8. 2026-06-09
    days on market $109,000 Active 87 DOM
  9. 2026-06-08
    days on market $109,000 Active 86 DOM
  10. 2026-06-07
    days on market $109,000 Active 85 DOM
  11. 2026-06-05
    days on market $109,000 Active 82 DOM
  12. 2026-06-03
    days on market $109,000 Active 81 DOM
  13. 2026-06-02
    days on market $109,000 Active 80 DOM
  14. 2026-06-01
    days on market $109,000 Active 79 DOM
  15. 2026-05-31
    days on market $109,000 Active 78 DOM
  16. 2026-05-30
    days on market $109,000 Active 77 DOM
  17. 2026-04-24
    price $109,000 195-char remark
    Show marketing remark (195 chars)

    possibilities with some TLC home could be a nice rental or even a family home. Home has lots of big rooms and a large, fenced back yard. With a short drive to Searcy home is conveniently located.

  18. 2026-03-14
    listed $120,000 New Listing 195-char remark
    Show marketing remark (195 chars)

    possibilities with some TLC home could be a nice rental or even a family home. Home has lots of big rooms and a large, fenced back yard. With a short drive to Searcy home is conveniently located.

  19. 2015-07-02
    soldstatus $20,500 Sold 371-char remark
    Show marketing remark (371 chars)

    Small house that has been added onto in order to have additional space. Former carport was turned into a room with half bath. Another work-room that holds a laundry space has also been added and a large enclosed back patio is present. It has a partially fenced yard and is a corner lot. This is a HUD Case # 031-321635 property with offers to be made at HUdHomeStore.com.

  20. 2015-05-28
    historical 371-char remark
    Show marketing remark (371 chars)

    Small house that has been added onto in order to have additional space. Former carport was turned into a room with half bath. Another work-room that holds a laundry space has also been added and a large enclosed back patio is present. It has a partially fenced yard and is a corner lot. This is a HUD Case # 031-321635 property with offers to be made at HUdHomeStore.com.

  21. 2015-04-03
    listed $22,950 371-char remark
    Show marketing remark (371 chars)

    Small house that has been added onto in order to have additional space. Former carport was turned into a room with half bath. Another work-room that holds a laundry space has also been added and a large enclosed back patio is present. It has a partially fenced yard and is a corner lot. This is a HUD Case # 031-321635 property with offers to be made at HUdHomeStore.com.

  22. 2004-08-05
    soldstatus $49,000

ⓘ 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
$629 · $52/mo
Projected year-2 tax
$698 · $58/mo
Expected delta
+$68/yr (+$6/mo · 10.9%)

ⓘ 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 ≥111°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% 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
−$6,106
− Property taxes
−$629
− Insurance
−$545
− Repairs & maintenance
−$1,272
− Management
−$1,272
− Depreciation
−$3,171
Taxable income
$2,905
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$697
After-tax cash flow
$3,830/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
Riverview School District
NCES district ID
0508400
Math proficiency
20% ▼ -14.00%
Reading proficiency
26% ▼ -9.00%
Median HH income
$32,801
Composite
18.74/100
National rank
#8877
State rank
#202 of 238 in AR

Livability — Kensett

Score
63/100
State rank
#200
US rank
#15805

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kensett, AR
City population
2,006
Population (ZIP)
2,006

Population outlook (White County) Hauer SSP2

Today (2025)
82,310 people
By 2030
83,861 · +1.9%
By 2040
86,492 · +5.1%
By 2050
88,246 · +7.2%
By 2075
91,307 · +10.9%
By 2100
91,548 · +11.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 55% Black 22% Hispanic / Latino 14% Two or more races 10%
Hispanic origin (detail)
Mexican 12%
Foreign-born
8% · Canada
Languages at home
87% English-only · Spanish 13%

Political lean MEDSL · White

2024 margin
Solid R (+61.2) · D 18.3% · R 79.5% · Other 2.2%
2008→2024 swing
-14.0pp toward R · 2008: -47.2pp · 2024: -61.2pp
All cycles
2024: R+61.2 2020: R+58.9 2016: R+57.9 2012: R+53.7 2008: R+47.2

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

+122.4% since first listed
6 events — show timeline
  • 2026-04-24 Price Changed $109,000 CARMLS
  • 2026-03-14 Listed $120,000 CARMLS
  • 2015-07-02 Sold (MLS) $20,500 CARMLS
  • 2015-05-28 Listing Removed CARMLS
  • 2015-04-03 Listed $22,950 CARMLS
  • 2004-08-05 Sold (Public Records) $49,000 Public Records

Property tax history

+1.3%/yr

Latest (2025): $629 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…