CashFlowRE
Sign in Sign up
726 Warner Ave 🏷️ Likely Rental
B Composite 73.96
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.5/10.0
  • Rent growth +3.4/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$89,900

726 Warner Ave · Jonesboro, AR 72401
2 bd · 1.0 ba · 1,140 sqft · SingleFamily public records · 18 Days on market
7,436 sqft lot Est $123k · 27% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

INVESTOR ALERT: Dual-Property Portfolio Opportunity Secure your next profitable venture with this unique investment package! This offering includes a fantastic 2 bedroom, 1 bath property that is an ideal addition to any rental portfolio. The Main Property Highlights: 3 Bedrooms, 1.5 Baths: A desirable unit size for long-term rental appeal and tenant retention. Prime Investment Potential: Ready for immediate rental or a value-add refresh. The Bundle Advantage: This property can be bought in conjunction with 706 Warner, providing an instant two-property portfolio for maximum efficiency and cash flow. Don't miss the chance to double your investment footprint in one smooth transaction!

Key facts

  • 7,436 sq ft lot
  • Garage
  • Listed 17 days

Property features AI

Exterior

  • Parking: 1-car garage
  • Utilities: Public water; Public sewer; Natural gas available
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding
  • Exterior features: Level lot; Public water; Public sewer; Natural gas available

Interior

  • Kitchen: Dishwasher
  • Flooring: Hardwood floors; Vinyl floors
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (natural gas); Central air conditioning
  • Interior features: Dishwasher; Living room fireplace

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $89,900 price doesn't fit this home's estimated sale value (~$123,120) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $340 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $89k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.8% 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: Annie Camp Jr. High School (math 22% / reading 34%, grade F, #150 of 201 statewide, top 76%, 784 students, 100% FRL); 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: Rents rising (+3.6%/yr); 295 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 926 units permitted in Craighead County in 2024 (69 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Craighead County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.6% rent growth), your $25k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 6y ago; this cycle's ask has dropped $5k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $45k; list at $90k implies a 100% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $88,551 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.25%
Cap rate
10.83%
Cash-on-cash
16.21%
DSCR
1.72
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$123,120
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
640 Warner Ave 0.07mi 2/1.0 1,092 (-4%) 10mo $96,500 $88 82
509 S Mcclure St 0.21mi 2/1.0 1,105 (-3%) 5mo $138,500 $125 81
903 W Matthews Ave 0.15mi 3/2.0 (+1) 1,138 (-0%) 4mo $169,900 $149 80
809 W Monroe Ave W 0.28mi 2/2.0 1,094 (-4%) 3mo $95,000 $87 73
1005 Chestnut St 0.40mi 3/1.0 (+1) 1,155 (+1%) 1mo $177,000 $153 73
1012 Walnut St 0.26mi 3/1.0 (+1) 1,044 (-8%) 2mo $65,000 $62 67
1519 Lamar Pl 0.58mi 2/1.0 1,118 (-2%) 11mo $78,000 $70 60
523 W Thomas Ave 0.58mi 3/1.0 (+1) 1,138 (-0%) 9mo $123,400 $108 60
1411 W Jefferson Ave 0.60mi 3/2.0 (+1) 1,103 (-3%) 1mo $125,000 $113 57
1302 W Huntington Ave 0.59mi 2/1.0 1,284 (+13%) 2mo $83,333 $65 50
1207 Holly St 0.60mi 2/1.0 989 (-13%) 2mo $76,000 $77 48
1416 Brookhaven Rd 0.75mi 3/2.0 (+1) 1,086 (-5%) 9mo $149,000 $137 40

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 · 3.64% rent growth · sell at horizon

5-year hold
IRR
7.8%
Equity multiple
1.31×
Total profit
$7,785
Equity at exit
$13,404
10-year hold
IRR
17.6%
Equity multiple
2.49×
Total profit
$37,573
Equity at exit
$7,773

Cash invested: $25,172 (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 72401

Home prices YoY
-34.2%
Rents YoY
3.6%
Active inventory
295
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,124 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$39 /mo · $465/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$236
Net cashflow
$340

Break-even live

Break-even rent $693
Max offer price $89,900
Occupancy floor 65%

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
$22,475
Closing costs
$2,697
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
1751 W Nettleton Ave Jonesboro, AR 2.0–3.0 1.0–1.5 1000 $850 $0.85 43d 1 0.86mi

Listing history 25 events

  1. 2026-06-19
    days on market $89,900 Active 18 DOM
  2. 2026-06-18
    days on market $89,900 Active 17 DOM
  3. 2026-06-17
    days on market $89,900 Active 16 DOM
  4. 2026-06-16
    days on market $89,900 Active 15 DOM
  5. 2026-06-15
    days on market $89,900 Active 14 DOM
  6. 2026-06-14
    days on market $89,900 Active 12 DOM
  7. 2026-06-13
    days on market $89,900 Active 11 DOM
  8. 2026-06-10
    days on market $89,900 Active 9 DOM
  9. 2026-06-09
    days on market $89,900 Active 8 DOM
  10. 2026-06-08
    days on market $89,900 Active 7 DOM
  11. 2026-06-07
    days on market $89,900 Active 6 DOM
  12. 2026-06-05
    days on market $89,900 Active 3 DOM
  13. 2026-06-01
    days on marketlisting id $89,900 Active 1 DOM
  14. 2026-05-31
    days on market $89,900 Active 191 DOM
  15. 2026-05-30
    days on market $89,900 Active 190 DOM
  16. 2026-01-09
    price $89,900
  17. 2025-11-16
    listed $95,000 Active
  18. 2024-10-27
    historical $830
  19. 2024-10-22
    listed $830
  20. 2024-02-01
    listed $99,000 Active
  21. 2023-05-20
    historical
  22. 2020-05-29
    soldstatus $45,000
  23. 2020-04-23
    listed $50,500
  24. 2008-01-29
    soldstatus $45,000
  25. 1995-10-27
    soldstatus $38,000

ⓘ 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
$465 · $39/mo
Projected year-2 tax
$575 · $48/mo
Expected delta
+$111/yr (+$9/mo · 23.8%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥109°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 8% 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
$13,483
− Mortgage interest
−$5,036
− Property taxes
−$465
− Insurance
−$450
− Repairs & maintenance
−$1,079
− Management
−$1,079
− Depreciation
−$2,615
Taxable income
$2,760
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$662
After-tax cash flow
$3,417/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)
42,602
Household income
$45,329
Rent vs Own
51.1% rent · 48.9% own
Severe rent burden
2606.0

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 60% Black 26% Hispanic / Latino 9% Two or more races 7%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Slovak 2% Italian 1% Lithuanian 1%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 7%

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
▼ -108.25%
Current HPI
208.2079
Rent YoY
▲ 3.64%
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

+136.6% since first listed
10 events — show timeline
  • 2026-01-09 Price Changed $89,900 NEABOR MLS
  • 2025-11-16 Listed $95,000 NEABOR MLS
  • 2024-10-27 Rental Removed $830 APPFOLIO
  • 2024-10-22 Listed for Rent $830 APPFOLIO
  • 2024-02-01 Listed $99,000 NEABOR MLS
  • 2023-05-20 Rental Removed RENT.
  • 2020-05-29 Sold (MLS) $45,000 NEABOR MLS
  • 2020-04-23 Listed $50,500 NEABOR MLS
  • 2008-01-29 Sold (Public Records) $45,000 Public Records
  • 1995-10-27 Sold (Public Records) $38,000 Public Records

Property tax history

+2.8%/yr

Latest (2025): $465 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…