CashFlowRE
Sign in Sign up
410 Lum Ave
B Composite 73.29
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 +9.8/10.0
  • ARV discount +7.5/15.0
  • Appreciation +4.4/10.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$79,900

410 Lum Ave · Mena, AR 71953
3 bd · 1.0 ba · 1,441 sqft · SingleFamily public records · 179 Days on market
Built 1950 0.82 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Fixer Upper Opportunity on . 82 Acres! This small fixer upper sits on a solid cement slab and offers a great opportunity to create your ideal home or next investment property. This property features . 82 acres of usable, cleared land with of room to expand, garden or enjoy the quiet country-like setting. This home is in need repairs and updates, making it the perfect project for those looking to add value and customize to their tastes. With a peaceful rural fee and the convenience of town, this property offers both potential and location.

Key facts

  • .82 acres
  • Peaceful rural feel
  • Usable cleared land

Tags

.82 ACRESUSABLE CLEARED LANDQUIET COUNTRY-LIKE SETTINGPEACEFUL RURAL FEEL

Property features AI

Finance

  • Financial info: Financing available: conventional loan or cash

Exterior

  • Parking: Carport for 1 car
  • Security: Video surveillance
  • Utilities: Public sewer; Public water; Municipal electric service (Entergy); Natural gas; Private telephone service
  • Home design: Brick and frame combination exterior; Located inside city limits; Corner lot, level with some downslope; Not in a subdivision
  • Construction: Slab foundation; Architectural shingle roof
  • Exterior features: Partially fenced yard; Video surveillance; Paved road access

Interior

  • Kitchen: Free-standing stove
  • Bedrooms: Includes den/family room and laundry as additional rooms
  • Flooring: Wood flooring; Concrete flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Window air-conditioning units; Gas space heater
  • Interior features: Dryer connection (electric); Electric water heater; Sheetrock and paneling walls/ceilings
  • Laundry & utility: Laundry room; Dryer connection (electric)

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 $80k.

Deal economics

  • At list price, monthly cash flow is $385 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.1% vs local median 3.1% in Mena — 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 (#142 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D, amenities F, commute F.
  • Mena School District (rural): math 42% / reading 38% proficiency, ranked #70 of 238 in AR (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mena High School (math 25% / reading 39%, grade F, #119 of 292 statewide, top 43%, 498 students, 53% FRL) — zoned schools at 53% FRL track the district average.
  • Market conditions: 204 active listings in the ZIP; 4 units permitted in Polk County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.2%/yr); year-one equity from $552 of loan paydown is wiped out by about $946 of value loss. Plan a longer hold.
  • Polk County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-1.2% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 179 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $70,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 179 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 1950 — 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 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?
  6. Crime grade is D 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
1.48%
Cap rate
12.07%
Cash-on-cash
20.63%
DSCR
1.92
GRM
5.6

CMA / ARV

ARV (on-the-fly)
$168,597
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1407 Mena St 0.14mi 3/2.0 1,363 (-5%) 4mo $175,000 $128 77
200 Ridge St 0.34mi 2/2.0 (-1) 1,318 (-8%) 5mo $135,000 $102 56
1607 Faye St 0.58mi 3/2.0 1,503 (+4%) 7mo $220,000 $146 56
304 Ridge Ave 0.41mi 3/1.5 1,321 (-8%) 23mo $168,000 $127 46
1404 Faye St 0.60mi 4/1.5 (+1) 1,494 (+4%) 17mo $135,000 $90 45
909 S Eighth St 0.71mi 3/1.0 1,602 (+11%) 11mo $32,000 $20 39
308 Jenny Lind Dr 0.70mi 3/2.0 1,621 (+12%) 6mo $190,000 $117 37
1001 Ninth St 0.69mi 2/1.0 (-1) 1,256 (-13%) 12mo $150,000 $119 31
1410 Ransom Rd 0.64mi 3/1.0 1,252 (-13%) 22mo $100,000 $80 30
708 Meadowbrook 0.71mi 3/1.5 1,255 (-13%) 20mo $120,000 $96 26

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

Projected returns pro-forma

-1.18% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
17.7%
Equity multiple
1.80×
Total profit
$17,832
Equity at exit
$18,579
10-year hold
IRR
23.6%
Equity multiple
3.37×
Total profit
$52,969
Equity at exit
$18,913

Cash invested: $22,372 (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 71953

Home prices YoY
-0.4%
Active inventory
204
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,186 medium interval (Pro) →
Mortgage (P&I)
$419
Tax est. 1.5%
$100 /mo · $1,198/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$249
Net cashflow
$385

Break-even live

Break-even rent $699
Max offer price $79,900
Occupancy floor 63%

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
$19,975
Closing costs
$2,397
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 16 events

  1. 2026-06-19
    days on market $79,900 Active 179 DOM
  2. 2026-06-18
    days on market $79,900 Active 178 DOM
  3. 2026-06-17
    days on market $79,900 Active 177 DOM
  4. 2026-06-16
    days on market $79,900 Active 176 DOM
  5. 2026-06-15
    days on market $79,900 Active 175 DOM
  6. 2026-06-14
    days on market $79,900 Active 173 DOM
  7. 2026-06-12
    days on market $79,900 Active 172 DOM
  8. 2026-06-09
    days on market $79,900 Active 169 DOM
  9. 2026-06-08
    days on market $79,900 Active 168 DOM
  10. 2026-06-07
    days on market $79,900 Active 167 DOM
  11. 2026-06-04
    days on market $79,900 Active 163 DOM
  12. 2026-06-02
    days on market $79,900 Active 162 DOM
  13. 2026-06-01
    days on market $79,900 Active 161 DOM
  14. 2026-05-31
    days on market $79,900 Active 160 DOM
  15. 2026-05-31
    days on market $79,900 Active 159 DOM
  16. 2025-12-22
    listed $79,900 New Listing

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$14,229
− Mortgage interest
−$4,476
− Property taxes
−$1,198
− Insurance
−$400
− Repairs & maintenance
−$1,138
− Management
−$1,138
− Depreciation
−$2,324
Taxable income
$3,555
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$853
After-tax cash flow
$3,762/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
Mena School District
NCES district ID
0509750
Math proficiency
42% ▼ -9.00%
Reading proficiency
38% ▼ -9.00%
Median HH income
$32,941
Composite
32.88/100
National rank
#5607
State rank
#70 of 238 in AR

Livability — Mena

Score
65/100
State rank
#142
US rank
#12615

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mena, AR
Population (ZIP)
13,412

Population outlook (Polk County) Hauer SSP2

Today (2025)
19,065 people
By 2030
18,369 · -3.7%
By 2040
17,156 · -10.0%
By 2050
16,177 · -15.1%
By 2075
14,642 · -23.2%
By 2100
13,020 · -31.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 5% Hispanic / Latino 3% Native American 1%
Common ancestry
Lithuanian 3% Slovak 2% Iranian 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Polk

2024 margin
Solid R (+70.5) · D 13.8% · R 84.3% · Other 1.9%
2008→2024 swing
-24.7pp toward R · 2008: -45.8pp · 2024: -70.5pp
All cycles
2024: R+70.5 2020: R+68.2 2016: R+66.4 2012: R+56.9 2008: R+45.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.18%
Current HPI
278.2854
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

1 event — show timeline
  • 2025-12-22 Listed $79,900 CARMLS

Property tax history

+11.2%/yr

Latest (2025): $14 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…