CashFlowRE
Sign in Sign up
1008 Mays Rd
C- Composite 53.32
Why this score? — see what drove the C- 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 +16.8/30.0
  • Appreciation +9.7/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.2/10.0
  • 1% rule +3.5/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$206,000

1008 Mays Rd · Jonesboro, AR 72405
3 bd · 2.0 ba · 1,521 sqft · Manufactured public records · 79 Days on market
Built 2022

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

Listing remarks MLS

Welcome to Market 1008 Mays Rd in Jonesboro, Arkansas! This beautiful Brick home was built in 2022 and features: 3 bedrooms, 2 baths, with 2 bedrooms on the main level and a private third bedroom upstairsperfect for a bonus room or office! Enjoy an open-concept layout with a spacious living area and kitchen complete with breakfast bar. This all-electric home also offers a 2-car carport and a fully fenced backyard. Move-in ready and full of modern appeal! Call to see today! Outside building does NOT convey. If buyer would like to add to purchase seller paid $7,000 last year for it so could be included with acceptable offer

Key facts

  • 2-car carport
  • Spacious living area
  • Brick home

Tags

BRICK HOMEOPEN-CONCEPT LAYOUTSPACIOUS LIVING AREABREAKFAST BARFULLY FENCED BACKYARD2-CAR CARPORT

Property features AI

Finance

  • Financial info: Financing available: VA, FHA, Conventional, Cash, Rural Development, In-house financing

Exterior

  • Parking: Carport for 2 cars
  • Utilities: Public sewer; Public water
  • Home design: Inside city limits
  • Construction: Architectural shingle roof; Slab foundation
  • Exterior features: Brick exterior; Level lot; Paved road access

Interior

  • Kitchen: Free-standing stove; Microwave; Dishwasher
  • Bedrooms: Includes laundry room; Formal living room (additional living space)
  • Flooring: Tile flooring; Luxury vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central electric heating; Central electric cooling
  • Interior features: Ceiling fans; Breakfast bar
  • Laundry & utility: Laundry room

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/2.0-bath manufactured listed at $206k.

Deal economics

  • At list price, monthly cash flow is $132 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $175k (14.8% below list).
  • Recommended offer: $175k (14.8% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 4.4% in Jonesboro — 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 (#145 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.
  • Jonesboro School District (urban): math 28% / reading 28% proficiency, ranked #169 of 238 in AR (top 71%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: The Academies At Jonesboro High School (math 16% / reading 27%, grade F, #225 of 292 statewide, top 78%, 1,386 students, 100% FRL) — zoned schools average 100% FRL vs 67% district-wide (33 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 152 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 926 units permitted in Craighead County in 2024 (69 in 5+ unit buildings).

Forward outlook

  • In year one you build about $21k of equity ($1k loan paydown + $19k appreciation (9.4% local appreciation)).
  • Craighead County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (9.4% appreciation + 3.0% rent growth), your $58k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 79 days — a 6% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 4y 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.
Recommended offer $175,421 (14.8% below list)

Questions for the listing agent

  1. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 15% 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
0.85%
Cap rate
7.06%
Cash-on-cash
2.75%
DSCR
1.12
GRM
9.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

9.42% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
25.1%
Equity multiple
2.95×
Total profit
$112,412
Equity at exit
$176,926
10-year hold
IRR
22.2%
Equity multiple
6.59×
Total profit
$322,344
Equity at exit
$372,699

Cash invested: $57,680 (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 72405

Home prices YoY
3.5%
Active inventory
152
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,754 medium interval (Pro) →
Mortgage (P&I)
$1,080
Tax from tax record
$87 /mo · $1,048/yr
Insurance
$86
HOA
$0
Vacancy / Maint / Mgmt
$368
Net cashflow
$132

Break-even live

Break-even rent $1,587
Max offer price $206,000
Occupancy floor 87%

Sensitivity live

Price -10% $249 -5% $191 +0% $132 +5% $74 +10% $16
Rent -10% $-6 -5% $63 +0% $132 +5% $202 +10% $271
Rate -1.0pp $236 -0.5pp $185 base $132 +0.5pp $79 +1.0pp $25

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
$51,500
Closing costs
$6,180
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
500 N Caraway Rd Jonesboro, AR 2.0–3.0 2.0–3.0 1000 $1,099 $1.10 44d 1 0.93mi
3101 Carnaby St Jonesboro, AR 1.0–2.0 1.0–2.0 1167 $1,758 $1.51 44d 9 1.26mi

Listing history 25 events

  1. 2026-06-19
    days on market $206,000 Active 79 DOM
  2. 2026-06-18
    days on market $206,000 Active 78 DOM
  3. 2026-06-17
    days on market $206,000 Active 77 DOM
  4. 2026-06-16
    days on market $206,000 Active 76 DOM
  5. 2026-06-15
    days on market $206,000 Active 75 DOM
  6. 2026-06-14
    days on market $206,000 Active 73 DOM
  7. 2026-06-13
    days on market $206,000 Active 72 DOM
  8. 2026-06-10
    days on market $206,000 Active 70 DOM
  9. 2026-06-09
    days on market $206,000 Active 69 DOM
  10. 2026-06-08
    days on market $206,000 Active 68 DOM
  11. 2026-06-07
    days on market $206,000 Active 67 DOM
  12. 2026-06-05
    days on market $206,000 Active 64 DOM
  13. 2026-06-02
    days on market $206,000 Active 62 DOM
  14. 2026-06-01
    days on market $206,000 Active 61 DOM
  15. 2026-05-31
    days on market $206,000 Active 60 DOM
  16. 2026-05-30
    days on market $206,000 Active 59 DOM
  17. 2026-04-01
    listed $206,000 New Listing
    Show marketing remark (632 chars)

    Welcome to Market 1008 Mays Rd in Jonesboro, Arkansas! This beautiful Brick home was built in 2022 and features: 3 bedrooms, 2 baths, with 2 bedrooms on the main level and a private third bedroom upstairsperfect for a bonus room or office! Enjoy an open-concept layout with a spacious living area and kitchen complete with breakfast bar. This all-electric home also offers a 2-car carport and a fully fenced backyard. Move-in ready and full of modern appeal! Call to see today! Outside building does NOT convey. If buyer would like to add to purchase seller paid $7,000 last year for it so could be included with acceptable offer

  18. 2026-04-01
    listed $206,000 Active 632-char remark
    Show marketing remark (632 chars)

    Welcome to Market 1008 Mays Rd in Jonesboro, Arkansas! This beautiful Brick home was built in 2022 and features: 3 bedrooms, 2 baths, with 2 bedrooms on the main level and a private third bedroom upstairsperfect for a bonus room or office! Enjoy an open-concept layout with a spacious living area and kitchen complete with breakfast bar. This all-electric home also offers a 2-car carport and a fully fenced backyard. Move-in ready and full of modern appeal! Call to see today! Outside building does NOT convey. If buyer would like to add to purchase seller paid $7,000 last year for it so could be included with acceptable offer

  19. 2023-06-15
    soldstatus $197,900
  20. 2023-06-14
    soldstatus $197,900 Closed 661-char remark
    Show marketing remark (661 chars)

    Open House Sunday April 2nd 2-4 PM. Great new construction! Neutral brick with dark vinyl trim, two-car attached carport, and patio. Downstairs is an open concept space with kitchen island with bar area, pretty granite countertops, walk-in pantry and spacious living area. The master suite is on this level and has a fantastic walk-in closet and bathroom. Another bedroom is on this level and has double closets. The third bedroom is upstairs. Wood-look tile flooring runs throughout the first level, and LVP flooring is used upstairs. See this one in person to view all it has to offer. This is one of several new constructions on this established, cul-de-sac.

  21. 2023-03-06
    listed $194,900 Active 661-char remark
    Show marketing remark (661 chars)

    Open House Sunday April 2nd 2-4 PM. Great new construction! Neutral brick with dark vinyl trim, two-car attached carport, and patio. Downstairs is an open concept space with kitchen island with bar area, pretty granite countertops, walk-in pantry and spacious living area. The master suite is on this level and has a fantastic walk-in closet and bathroom. Another bedroom is on this level and has double closets. The third bedroom is upstairs. Wood-look tile flooring runs throughout the first level, and LVP flooring is used upstairs. See this one in person to view all it has to offer. This is one of several new constructions on this established, cul-de-sac.

  22. 2023-02-15
    historical
  23. 2022-11-12
    listed $205,000
  24. 2022-11-12
    listed $205,000 New Listing
  25. 2021-06-29
    soldstatus $15,000

ⓘ 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
$1,048 · $87/mo
Projected year-2 tax
$1,318 · $110/mo
Expected delta
+$271/yr (+$23/mo · 25.8%)

ⓘ 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
$21,051
− Mortgage interest
−$11,539
− Property taxes
−$1,048
− Insurance
−$1,030
− Repairs & maintenance
−$1,684
− Management
−$1,684
− Depreciation
−$5,993
Taxable loss
−$1,927
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$463
After-tax cash flow
$2,051/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
Jonesboro School District
NCES district ID
0508280
Math proficiency
28% ▼ -9.00%
Reading proficiency
28% ▼ -8.00%
Median HH income
$34,347
Composite
23.06/100
National rank
#7967
State rank
#169 of 238 in AR

Livability — Jonesboro

Score
65/100
State rank
#145
US rank
#12692

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jonesboro, AR
County
Craighead County · 97,185 people
City population
91,245
Metro
Jonesboro, AR
Population (ZIP)
18,675
Household income
$92,440
Rent vs Own
27.1% rent · 72.9% own
Severe rent burden
443.0

Population outlook (Craighead County) Hauer SSP2

Today (2025)
122,235 people
By 2030
131,338 · +7.4%
By 2040
149,862 · +22.6%
By 2050
168,034 · +37.5%
By 2075
208,094 · +70.2%
By 2100
233,251 · +90.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Two or more races 10% Black 9% Hispanic / Latino 3% Asian 1%
Common ancestry
Slovak 2% Italian 1% Serbian 1%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 4% Arabic 1%

Political lean MEDSL · Craighead

2024 margin
Solid R (+37.4) · D 30.1% · R 67.5% · Other 2.4%
2008→2024 swing
-12.9pp toward R · 2008: -24.5pp · 2024: -37.4pp
All cycles
2024: R+37.4 2020: R+35.4 2016: R+35.2 2012: R+31.1 2008: R+24.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 9.42%
Current HPI
277.37
Rent YoY
Metro
Jonesboro, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+1273.3% since first listed
9 events — show timeline
  • 2026-04-01 Listed $206,000 NEABOR MLS
  • 2026-04-01 Listed $206,000 CARMLS
  • 2023-06-15 Sold (Public Records) $197,900 Public Records
  • 2023-06-14 Sold (MLS) $197,900 NEABOR MLS
  • 2023-03-06 Listed $194,900 NEABOR MLS
  • 2023-02-15 Listing Removed CARMLS
  • 2022-11-12 Listed $205,000 CARMLS
  • 2022-11-12 Listed $205,000 NEABOR MLS
  • 2021-06-29 Sold (Public Records) $15,000 Public Records

Property tax history

+23.5%/yr

Latest (2025): $1,048 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…