CashFlowRE
Sign in Sign up
140 Carpenter Ct
C Composite 55.28
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 +22.9/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.3/10.0
  • 1% rule +5.3/10.0
  • Schools +4.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

140 Carpenter Ct · Hot Springs, AR 71901
3 bd · 2.0 ba · 1,886 sqft · SingleFamily public records · 110 Days on market
Built 1980 0.52 ac lot ↓ 32% since listing

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

Listing remarks

Close to Lakeside Schools! This 3-bedroom, 2-bath home features approximately 1,886 square feet of living space and was built in 1980, providing a solid footprint ready for updates and improvements. The layout offers generous room sizes and a functional floor plan, making it an ideal candidate for renovation. Fabulous sun room! Whether you’re an investor looking for your next project, a flipper seeking value-add opportunity, or a buyer ready to create equity with updates, this property presents a chance to customize and transform. Situated outside the hustle of town yet still convenient to Hot Springs amenities, the rural setting provides peace and breathing room — a rare combin

Key facts

  • Fabulous sun room
  • Generous room sizes
  • 0.52 acre lot

Tags

GENEROUS ROOM SIZESFUNCTIONAL FLOOR PLANFABULOUS SUN ROOM

Property features AI

Finance

  • Financial info: Financing available: conventional loan, cash, or in-house financing

Exterior

  • Parking: Parking pads
  • Utilities: Public water; Municipal electric (Entergy); Natural gas
  • Home design: Metal/vinyl siding
  • Construction: Composition roof; Piers foundation
  • Exterior features: Level lot; Paved road access; Lot approx. 143' x 150' x 143' x 149' (approx. 0.52 acre); Inside city limits

Interior

  • Kitchen: Free-standing stove; Gas range; Dishwasher; Disposal
  • Flooring: Carpet; Tile; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heat (gas); Central cooling (electric)
  • Interior features: Washer connection; Dryer connection (electric); Ceiling fan(s); Wood-burning site-built fireplace
  • Laundry & utility: Laundry room; Washer and dryer connections

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 single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $237 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $135k).
  • Recommended offer: $123k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.4% vs local median 2.8% in Hot Springs — 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 (#140 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.
  • Lakeside School District (urban): math 47% / reading 45% proficiency, ranked #28 of 238 in AR (top 12%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Lakeside Primary School (524 students, 50% FRL); Lakeside High School (math 31% / reading 49%, grade F, #46 of 292 statewide, top 15%, 1,112 students, 42% FRL).
  • Market conditions: 363 active listings in the ZIP; 117 units permitted in Garland County in 2024 (24 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($54k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Garland County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 110 days — a 9% lower offer ($123k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $122,850 (9.0% below list)

Questions for the listing agent

  1. It's been on market 110 days. Have you received any prior offers? Is the seller open to a 9% 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
1.03%
Cap rate
8.40%
Cash-on-cash
7.52%
DSCR
1.33
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$294,216
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
100 Chase Pl 0.20mi 3/2.0 1,917 (+2%) 14mo $300,000 $156 76
172 Mapleleaf Cir 0.29mi 3/2.0 1,822 (-3%) 6mo $285,000 $156 75
114 Silverleaf 0.30mi 4/2.0 (+1) 1,857 (-2%) 7mo $320,000 $172 73
200 Cole Pl 0.27mi 3/2.0 1,968 (+4%) 11mo $285,000 $145 71
276 Mapleleaf Cir 0.26mi 3/2.0 1,828 (-3%) 23mo $325,000 $178 64
264 Humphreys Rd 0.34mi 3/2.0 1,662 (-12%) 2mo $285,000 $171 63
117 Shady Vis 0.54mi 3/2.0 2,088 (+11%) 9mo $182,500 $87 50
110 Scotch Ct 0.69mi 4/2.0 (+1) 1,826 (-3%) 10mo $259,500 $142 49
108 Fernwood 0.69mi 3/2.0 1,954 (+4%) 24mo $267,000 $137 42

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
-4.8%
Equity multiple
0.82×
Total profit
$-6,819
Equity at exit
$20,129
10-year hold
IRR
4.8%
Equity multiple
1.35×
Total profit
$13,392
Equity at exit
$11,672

Cash invested: $37,800 (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 71901

Home prices YoY
-3.6%
Active inventory
363
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,394 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$100 /mo · $1,201/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$293
Net cashflow
$237

Break-even live

Break-even rent $1,094
Max offer price $135,000
Occupancy floor 78%

Sensitivity live

Price -10% $313 -5% $275 +0% $237 +5% $199 +10% $160
Rent -10% $127 -5% $182 +0% $237 +5% $292 +10% $347
Rate -1.0pp $305 -0.5pp $271 base $237 +0.5pp $202 +1.0pp $166

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
$33,750
Closing costs
$4,050
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 17 events

  1. 2026-06-07
    statusdays on market $135,000 Under Contract 110 DOM
  2. 2026-06-05
    days on market $135,000 Active 108 DOM
  3. 2026-06-03
    days on market $135,000 Active 107 DOM
  4. 2026-06-02
    days on market $135,000 Active 106 DOM
  5. 2026-06-01
    days on market $135,000 Active 105 DOM
  6. 2026-05-31
    days on market $135,000 Active 104 DOM
  7. 2026-05-30
    days on market $135,000 Active 103 DOM
  8. 2026-05-18
    price $135,000
  9. 2026-04-13
    price $149,999
  10. 2026-04-02
    price $155,000
  11. 2026-03-30
    price $162,500
  12. 2026-03-20
    price $167,500
  13. 2026-03-10
    price $179,900
  14. 2026-03-03
    price $184,900
  15. 2026-02-25
    price $189,900
  16. 2026-02-19
    price $194,000
  17. 2026-02-16
    listed $199,000 New Listing

ⓘ 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
$1,201 · $100/mo
Projected year-2 tax
$1,201 · $100/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% 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
$16,725
− Mortgage interest
−$7,562
− Property taxes
−$1,201
− Insurance
−$675
− Repairs & maintenance
−$1,338
− Management
−$1,338
− Depreciation
−$3,927
Taxable income
$683
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$164
After-tax cash flow
$2,677/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
Lakeside School District
NCES district ID
0508670
Math proficiency
47% ▼ -16.00%
Reading proficiency
45% ▼ -9.00%
Median HH income
$52,849
Composite
39.76/100
National rank
#3884
State rank
#28 of 238 in AR

Livability — Hot Springs

Score
65/100
State rank
#140
US rank
#12498

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Garland County · 76,414 people
City population
76,414
Metro
Hot Springs, AR
Population (ZIP)
28,937
Household income
$53,514
Rent vs Own
37.1% rent · 62.9% own
Severe rent burden
961.0

Population outlook (Garland County) Hauer SSP2

Today (2025)
100,343 people
By 2030
101,880 · +1.5%
By 2040
104,804 · +4.4%
By 2050
107,292 · +6.9%
By 2075
113,182 · +12.8%
By 2100
112,247 · +11.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Black 13% Hispanic / Latino 10% Two or more races 6%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 2% Slovak 2% Portuguese 1%
Foreign-born
5% · Canada, Vietnam
Languages at home
90% English-only · Spanish 7% Vietnamese 1%

Political lean MEDSL · Garland

2024 margin
Solid R (+36.2) · D 30.8% · R 67.0% · Other 2.2%
2008→2024 swing
-11.3pp toward R · 2008: -25.0pp · 2024: -36.2pp
All cycles
2024: R+36.2 2020: R+34.0 2016: R+34.1 2012: R+29.9 2008: R+25.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -11.75%
Current HPI
317.2542
Rent YoY
Metro
Hot Springs, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

-32.2% since first listed
10 events — show timeline
  • 2026-05-18 Price Changed $135,000 CARMLS
  • 2026-04-13 Price Changed $149,999 CARMLS
  • 2026-04-02 Price Changed $155,000 CARMLS
  • 2026-03-30 Price Changed $162,500 CARMLS
  • 2026-03-20 Price Changed $167,500 CARMLS
  • 2026-03-10 Price Changed $179,900 CARMLS
  • 2026-03-03 Price Changed $184,900 CARMLS
  • 2026-02-25 Price Changed $189,900 CARMLS
  • 2026-02-19 Price Changed $194,000 CARMLS
  • 2026-02-16 Listed $199,000 CARMLS

Property tax history

+4.9%/yr

Latest (2025): $1,201 · -1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…