CashFlowRE
Sign in Sign up
327 Hamilton Ave
C Composite 57.36
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.6/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$97,000

327 Hamilton Ave · Camden, AR 71701
3 bd · 1.0 ba · 1,189 sqft · SingleFamily public records · 39 Days on market
Built 1950 6,969 sqft lot $82/sqft · 20% above area Est $81k · 20% over

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

Listing remarks

Welcome to this charming 3-bedroom, 1-bath home, offering 1,189 square feet of comfortable living space. Ideally situated near shopping, restaurants, and other amenities, this property provides both convenience and cozy appeal. Move-in ready, it’s perfect for anyone looking to settle into a vibrant neighborhood and make this delightful residence their own.

Key facts

  • 6,969 sq ft lot
  • 2 parking spots
  • Built 1950

Property features AI

Exterior

  • Parking: 2-car parking
  • Utilities: Public sewer; Public water; Electric service via cooperative; Natural gas
  • Home design: Brick exterior
  • Construction: 3-tab shingle roof; Crawl space foundation
  • Exterior features: Level lot; Paved road access; Inside city limits

Interior

  • Flooring: Wood flooring; Laminate flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (gas); Central cooling (electric)
  • Interior features: Decorative / non-functional fireplace; Wood and laminate floors

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 $97k.

Deal economics

  • At list price, monthly cash flow is $464 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $97k).
  • Recommended offer: $94k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.0% vs local median 5.2% 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: 133 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 $671 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 $27k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($94k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $94,090 (3.0% below list)

Questions for the listing agent

  1. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 3% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.36%
Cap rate
12.03%
Cash-on-cash
20.49%
DSCR
1.91
GRM
6.1

CMA / ARV

ARV (median comp)
$80,831
List price
$97,000
Delta
20.00%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
508 N Agee 0.16mi 2/2.0 (-1) 1,329 (+12%) 13mo $25,000 $19 53
415 Bruce Ave 0.74mi 3/2.0 1,274 (+7%) 4mo $140,000 $110 46
219 Locust St 0.55mi 2/1.0 (-1) 1,019 (-14%) 12mo $28,500 $28 36

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
12.7%
Equity multiple
1.51×
Total profit
$13,775
Equity at exit
$14,463
10-year hold
IRR
21.6%
Equity multiple
2.84×
Total profit
$49,866
Equity at exit
$8,387

Cash invested: $27,160 (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
133
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,316 medium interval (Pro) →
Mortgage (P&I)
$509
Tax from tax record
$27 /mo · $323/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$276
Net cashflow
$464

Break-even live

Break-even rent $729
Max offer price $97,000
Occupancy floor 60%

Sensitivity live

Price -10% $519 -5% $491 +0% $464 +5% $436 +10% $409
Rent -10% $360 -5% $412 +0% $464 +5% $516 +10% $568
Rate -1.0pp $513 -0.5pp $488 base $464 +0.5pp $439 +1.0pp $413

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
$24,250
Closing costs
$2,910
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 19 events

  1. 2026-06-21
    days on market $97,000 Active 39 DOM
  2. 2026-06-19
    days on market $97,000 Active 37 DOM
  3. 2026-06-18
    days on market $97,000 Active 36 DOM
  4. 2026-06-17
    days on market $97,000 Active 35 DOM
  5. 2026-06-16
    days on market $97,000 Active 34 DOM
  6. 2026-06-15
    days on market $97,000 Active 33 DOM
  7. 2026-06-14
    days on market $97,000 Active 31 DOM
  8. 2026-06-12
    days on market $97,000 Active 30 DOM
  9. 2026-06-09
    days on market $97,000 Active 27 DOM
  10. 2026-06-08
    days on market $97,000 Active 26 DOM
  11. 2026-06-07
    days on market $97,000 Active 25 DOM
  12. 2026-06-05
    days on market $97,000 Active 23 DOM
  13. 2026-06-04
    days on market $97,000 Active 21 DOM
  14. 2026-06-02
    days on market $97,000 Active 20 DOM
  15. 2026-06-01
    days on market $97,000 Active 19 DOM
  16. 2026-05-31
    days on market $97,000 Active 18 DOM
  17. 2026-05-31
    days on market $97,000 Active 17 DOM
  18. 2026-05-13
    listed $97,000 New Listing 364-char remark
  19. 2022-08-05
    soldstatus $280,000

ⓘ 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
$323 · $27/mo
Projected year-2 tax
$621 · $52/mo
Expected delta
+$297/yr (+$25/mo · 92.0%)

ⓘ 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
$15,793
− Mortgage interest
−$5,434
− Property taxes
−$323
− Insurance
−$485
− Repairs & maintenance
−$1,263
− Management
−$1,263
− Depreciation
−$2,822
Taxable income
$4,202
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,009
After-tax cash flow
$4,555/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

-65.4% since first listed
2 events — show timeline
  • 2026-05-13 Listed $97,000 CARMLS
  • 2022-08-05 Sold (Public Records) $280,000 Public Records

Property tax history

+2.2%/yr

Latest (2025): $323 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…