CashFlowRE
Sign in Sign up
75 New St
D Composite 40.41
Why this score? — see what drove the D 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).

  • Appreciation +10.0/10.0
  • Cash flow +7.8/30.0
  • ARV discount +7.8/15.0
  • Schools +3.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.9/10.0
  • 1% rule +1.3/10.0

$187,500

75 New St · Quitman, AR 72131
4 bd · 1.0 ba · 1,025 sqft · SingleFamily public records · 93 Days on market
Built 1970 10,454 sqft lot $183/sqft · 21% above area Est $189k · at est.

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

Listing remarks MLS

Charming and move-in ready 4-bedroom, 2-bath home nestled in a quiet cul-de-sac! This inviting property features a welcoming front porch; inside you'll find a warm and comfortable layout ideal for both everyday living and entertaining. Step out back to enjoy a spacious deck overlooking peaceful pastureland, offering beautiful views and added privacy. The fully fenced backyard provides plenty of space for pets, play, or gardening. Energy-efficient solar panels add long-term savings and sustainability. With its desirable location, thoughtful features, and serene surroundings, this home offers the perfect blend of comfort, convenience, and country charm.

Key facts

  • Front porch
  • Desirable location
  • Spacious deck

Tags

FRONT PORCHSPACIOUS DECKFULLY FENCED BACKYARDENERGY-EFFICIENT SOLAR PANELSDESIRABLE LOCATION

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 4-bed/1.0-bath single-family listed at $188k.

Deal economics

  • At list price, monthly cash flow is $-205 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $151k (19.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $118k (37.1% below list).
  • Recommended offer: $118k (37.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.0% vs local median 2.1% in Quitman — 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 63/100 on livability (#203 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: crime D-, amenities F, commute F.
  • Quitman School District (rural): math 39% / reading 42% proficiency, ranked #63 of 238 in AR (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Quitman Elementary School (math 32% / reading 32%, grade F, #278 of 454 statewide, top 64%, 415 students, 56% FRL); Quitman Middle School (math 47% / reading 47%, grade D+, #46 of 201 statewide, top 24%, 214 students, 50% FRL); Quitman High School (math 32% / reading 42%, grade F, #64 of 292 statewide, top 26%, 253 students, 46% FRL).
  • Market conditions: 73 active listings in the ZIP; 13 units permitted in Cleburne County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $20k of equity ($1k loan paydown + $19k appreciation (10.0% local appreciation)).
  • Cleburne County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 2, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 93 days — a 9% lower offer ($171k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y 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 $100k; list at $188k implies a 88% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $117,871 (37.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 93 days. Have you received any prior offers? Is the seller open to a 37% concession, seller financing, or rate buy-down credit?
  3. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. 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.
  10. 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.
  11. 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
0.63%
Cap rate
4.98%
Cash-on-cash
-4.69%
DSCR
0.79
GRM
13.3

CMA / ARV

ARV (median comp)
$188,695
List price
$187,500
Delta
-0.63%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4 Sunnybrook Cir 0.08mi 3/1.0 (-1) 1,000 (-2%) 20mo $135,000 $135 71
72 New 0.03mi 3/1.0 (-1) 960 (-6%) 21mo $134,000 $140 65

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.9%
Equity multiple
2.69×
Total profit
$88,981
Equity at exit
$168,915
10-year hold
IRR
19.0%
Equity multiple
6.18×
Total profit
$272,141
Equity at exit
$364,271

Cash invested: $52,500 (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 72131

Home prices YoY
14.8%
Active inventory
73
Price-to-rent
13.3×

Monthly cashflow live

Estimated rent
$1,179 medium interval (Pro) →
Mortgage (P&I)
$983
Tax from tax record
$75 /mo · $897/yr
Insurance
$78
HOA
$0
Vacancy / Maint / Mgmt
$248
Net cashflow
$-205

Break-even live

Break-even rent $1,438
Max offer price $151,286
Occupancy floor

Sensitivity live

Price -10% $-99 -5% $-152 +0% $-205 +5% $-258 +10% $-311
Rent -10% $-298 -5% $-252 +0% $-205 +5% $-158 +10% $-112
Rate -1.0pp $-111 -0.5pp $-157 base $-205 +0.5pp $-254 +1.0pp $-303

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
$46,875
Closing costs
$5,625
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 34 events

  1. 2026-06-21
    days on market $187,500 Active 93 DOM
  2. 2026-06-18
    days on market $187,500 Active 90 DOM
  3. 2026-06-17
    days on market $187,500 Active 89 DOM
  4. 2026-06-16
    days on market $187,500 Active 88 DOM
  5. 2026-06-15
    days on market $187,500 Active 87 DOM
  6. 2026-06-14
    days on market $187,500 Active 85 DOM
  7. 2026-06-13
    days on market $187,500 Active 84 DOM
  8. 2026-06-10
    days on market $187,500 Active 82 DOM
  9. 2026-06-09
    days on market $187,500 Active 81 DOM
  10. 2026-06-08
    days on market $187,500 Active 80 DOM
  11. 2026-06-07
    days on market $187,500 Active 79 DOM
  12. 2026-06-03
    days on market $187,500 Active 75 DOM
  13. 2026-06-02
    days on market $187,500 Active 74 DOM
  14. 2026-06-01
    days on market $187,500 Active 73 DOM
  15. 2026-05-31
    days on market $187,500 Active 72 DOM
  16. 2026-05-31
    days on market $187,500 Active 71 DOM
  17. 2026-05-13
    price $187,500 659-char remark
    Show marketing remark (659 chars)

    Charming and move-in ready 4-bedroom, 2-bath home nestled in a quiet cul-de-sac! This inviting property features a welcoming front porch; inside you'll find a warm and comfortable layout ideal for both everyday living and entertaining. Step out back to enjoy a spacious deck overlooking peaceful pastureland, offering beautiful views and added privacy. The fully fenced backyard provides plenty of space for pets, play, or gardening. Energy-efficient solar panels add long-term savings and sustainability. With its desirable location, thoughtful features, and serene surroundings, this home offers the perfect blend of comfort, convenience, and country charm.

  18. 2026-04-23
    price $195,000 659-char remark
    Show marketing remark (659 chars)

    Charming and move-in ready 4-bedroom, 2-bath home nestled in a quiet cul-de-sac! This inviting property features a welcoming front porch; inside you'll find a warm and comfortable layout ideal for both everyday living and entertaining. Step out back to enjoy a spacious deck overlooking peaceful pastureland, offering beautiful views and added privacy. The fully fenced backyard provides plenty of space for pets, play, or gardening. Energy-efficient solar panels add long-term savings and sustainability. With its desirable location, thoughtful features, and serene surroundings, this home offers the perfect blend of comfort, convenience, and country charm.

  19. 2026-03-20
    listed $197,000 New Listing 659-char remark
    Show marketing remark (659 chars)

    Charming and move-in ready 4-bedroom, 2-bath home nestled in a quiet cul-de-sac! This inviting property features a welcoming front porch; inside you'll find a warm and comfortable layout ideal for both everyday living and entertaining. Step out back to enjoy a spacious deck overlooking peaceful pastureland, offering beautiful views and added privacy. The fully fenced backyard provides plenty of space for pets, play, or gardening. Energy-efficient solar panels add long-term savings and sustainability. With its desirable location, thoughtful features, and serene surroundings, this home offers the perfect blend of comfort, convenience, and country charm.

  20. 2024-08-19
    historical
  21. 2024-08-01
    price $150,000
  22. 2024-07-21
    price $160,000
  23. 2024-06-25
    listed $165,000 New Listing
  24. 2020-11-25
    soldstatus $99,500
  25. 2020-11-24
    soldstatus $99,500 Sold
  26. 2020-10-29
    historical Take Backups
  27. 2020-09-02
    listed $105,000 New Listing
  28. 2019-12-30
    soldstatus $29,990 Sold
  29. 2019-12-06
    status Under Contract
  30. 2019-12-03
    price $29,990
  31. 2019-11-05
    price $34,500
  32. 2019-09-20
    listed $39,990 New Listing
  33. 2003-05-02
    soldstatus $50,000
  34. 1997-05-01
    soldstatus $46,000

ⓘ 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
$897 · $75/mo
Projected year-2 tax
$1,200 · $100/mo
Expected delta
+$303/yr (+$25/mo · 33.7%)

ⓘ 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 6/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 7% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$14,145
− Mortgage interest
−$10,503
− Property taxes
−$897
− Insurance
−$938
− Repairs & maintenance
−$1,132
− Management
−$1,132
− Depreciation
−$5,455
Taxable loss
−$5,911
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,419
After-tax cash flow
$-1,041/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
Quitman School District
NCES district ID
0511880
Math proficiency
39% ▼ -12.00%
Reading proficiency
42% ▼ -5.00%
Median HH income
$44,003
Composite
34.33/100
National rank
#5229
State rank
#63 of 238 in AR

Livability — Quitman

Score
63/100
State rank
#203
US rank
#15886

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Quitman, AR
Population (ZIP)
4,099

Population outlook (Cleburne County) Hauer SSP2

Today (2025)
24,198 people
By 2030
23,324 · -3.6%
By 2040
21,566 · -10.9%
By 2050
19,916 · -17.7%
By 2075
16,744 · -30.8%
By 2100
13,303 · -45.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Lithuanian 3% Slovak 2% Iranian 1%
Foreign-born
1%
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Cleburne

2024 margin
Solid R (+67.9) · D 15.2% · R 83.2% · Other 1.6%
2008→2024 swing
-23.7pp toward R · 2008: -44.2pp · 2024: -67.9pp
All cycles
2024: R+67.9 2020: R+65.8 2016: R+61.4 2012: R+52.2 2008: R+44.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 31.46%
Current HPI
243.7407
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

+307.6% since first listed
18 events — show timeline
  • 2026-05-13 Price Changed $187,500 CARMLS
  • 2026-04-23 Price Changed $195,000 CARMLS
  • 2026-03-20 Listed $197,000 CARMLS
  • 2024-08-19 Listing Removed CARMLS
  • 2024-08-01 Price Changed $150,000 CARMLS
  • 2024-07-21 Price Changed $160,000 CARMLS
  • 2024-06-25 Listed $165,000 CARMLS
  • 2020-11-25 Sold (Public Records) $99,500 Public Records
  • 2020-11-24 Sold (MLS) $99,500 CARMLS
  • 2020-10-29 Contingent CARMLS
  • 2020-09-02 Listed $105,000 CARMLS
  • 2019-12-30 Sold (MLS) $29,990 CARMLS
  • 2019-12-06 Pending CARMLS
  • 2019-12-03 Price Changed $29,990 CARMLS
  • 2019-11-05 Price Changed $34,500 CARMLS
  • 2019-09-20 Listed $39,990 CARMLS
  • 2003-05-02 Sold (Public Records) $50,000 Public Records
  • 1997-05-01 Sold (Public Records) $46,000 Public Records

Property tax history

+15.6%/yr

Latest (2025): $897 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…