CashFlowRE
Sign in Sign up
1107 S Cypress St
C+ Composite 62.73
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 +29.8/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.3/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.6/10.0
  • Appreciation +0.0/10.0

$95,000

1107 S Cypress St · Pine Bluff, AR 71603
4 bd · 2.0 ba · 1,755 sqft · Townhouse public records · 32 Days on market
Built 1986 9,147 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

"Introducing a fantastic investment opportunity! This well-maintained 2-bedroom, 1-bath duplex with a durable metal roof and central heating and air is the gem you've been searching for. Boasting a sturdy metal roof and modern central heating and air, this duplex offers low maintenance and energy-efficient living for both tenants and owners. Inside, each unit features two spacious bedrooms, providing ample space for tenants or owners alike. The bathroom is well-appointed and centrally located for convenience. The kitchen is equipped with all the essentials, making meal prep a breeze. With its durable construction and modern amenities, this duplex promises a comfortable and hassle-free living experience for tenants. Whether you're an experienced investor or just starting out, don't miss this opportunity to add a solid income-generating property to your portfolio. Schedule a showing today and discover the potential of this charming duplex!"

Key facts

  • Durable metal roof
  • Central heat and air
  • Convenient layout

Tags

INCOME PRODUCING DUPLEXSTRONG RENTAL HISTORYCENTRAL HEAT AND AIRWASHER AND DRYER CONNECTIONSDURABLE METAL ROOFCONVENIENT LAYOUT

Property features AI

Exterior

  • Parking: Carport with space for 1 car
  • Utilities: Public sewer; Public water; Electric service (municipal + Entergy)
  • Home design: Single‑family property
  • Construction: Metal roof; Slab foundation
  • Exterior features: Brick exterior; Level lot; Paved road access

Interior

  • Kitchen: Free‑standing stove; Refrigerator stays
  • Flooring: Vinyl; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central electric heat; Central electric cooling
  • Interior features: Vinyl and tile floors; Formal living room
  • 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 4-bed/2.0-bath townhouse listed at $95k.

Deal economics

  • At list price, monthly cash flow is $349 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $92k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 50/100 on livability (#483 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: schools F, crime F, amenities F.
  • Pine Bluff School District (urban): math 6% / reading 9% proficiency, ranked #236 of 238 in AR (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 85% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 212 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 62 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Jefferson 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 ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 9y 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 $60k; list at $95k implies a 57% gain — meaningful room to come down on a strong offer.

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 $92,150 (3.0% below list)

Questions for the listing agent

  1. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.23%
Cap rate
10.71%
Cash-on-cash
15.76%
DSCR
1.70
GRM
6.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
6.6%
Equity multiple
1.26×
Total profit
$6,828
Equity at exit
$14,165
10-year hold
IRR
15.9%
Equity multiple
2.30×
Total profit
$34,471
Equity at exit
$8,214

Cash invested: $26,600 (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 71603

Home prices YoY
-26.0%
Active inventory
212
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,171 medium interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$38 /mo · $454/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$246
Net cashflow
$349

Break-even live

Break-even rent $729
Max offer price $95,000
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
$23,750
Closing costs
$2,850
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
107 S Beech St Pine Bluff, AR 3.0 2.0 1346 $850 $0.63 43d 1 1.02mi

Listing history 29 events

  1. 2026-06-19
    days on market $95,000 Active 32 DOM
  2. 2026-06-18
    days on market $95,000 Active 31 DOM
  3. 2026-06-17
    days on market $95,000 Active 30 DOM
  4. 2026-06-16
    days on market $95,000 Active 29 DOM
  5. 2026-06-15
    days on market $95,000 Active 28 DOM
  6. 2026-06-14
    days on market $95,000 Active 26 DOM
  7. 2026-06-12
    days on market $95,000 Active 25 DOM
  8. 2026-06-09
    days on market $95,000 Active 22 DOM
  9. 2026-06-08
    days on market $95,000 Active 21 DOM
  10. 2026-06-07
    days on market $95,000 Active 20 DOM
  11. 2026-06-05
    days on market $95,000 Active 17 DOM
  12. 2026-06-03
    days on market $95,000 Active 16 DOM
  13. 2026-06-02
    days on market $95,000 Active 15 DOM
  14. 2026-06-01
    days on market $95,000 Active 14 DOM
  15. 2026-05-31
    days on market $95,000 Active 13 DOM
  16. 2026-05-30
    days on market $95,000 Active 12 DOM
  17. 2026-05-18
    listed $95,000 New Listing
  18. 2024-08-01
    soldstatus $60,500 Sold 962-char remark
    Show marketing remark (962 chars)

    "Introducing a fantastic investment opportunity! This well-maintained 2-bedroom, 1-bath duplex with a durable metal roof and central heating and air is the gem you've been searching for. Boasting a sturdy metal roof and modern central heating and air, this duplex offers low maintenance and energy-efficient living for both tenants and owners. Inside, each unit features two spacious bedrooms, providing ample space for tenants or owners alike. The bathroom is well-appointed and centrally located for convenience. The kitchen is equipped with all the essentials, making meal prep a breeze. With its durable construction and modern amenities, this duplex promises a comfortable and hassle-free living experience for tenants. Whether you're an experienced investor or just starting out, don't miss this opportunity to add a solid income-generating property to your portfolio. Schedule a showing today and discover the potential of this charming duplex!"

  19. 2024-08-01
    soldstatus $303,000
    Show marketing remark (962 chars)

    "Introducing a fantastic investment opportunity! This well-maintained 2-bedroom, 1-bath duplex with a durable metal roof and central heating and air is the gem you've been searching for. Boasting a sturdy metal roof and modern central heating and air, this duplex offers low maintenance and energy-efficient living for both tenants and owners. Inside, each unit features two spacious bedrooms, providing ample space for tenants or owners alike. The bathroom is well-appointed and centrally located for convenience. The kitchen is equipped with all the essentials, making meal prep a breeze. With its durable construction and modern amenities, this duplex promises a comfortable and hassle-free living experience for tenants. Whether you're an experienced investor or just starting out, don't miss this opportunity to add a solid income-generating property to your portfolio. Schedule a showing today and discover the potential of this charming duplex!"

  20. 2024-06-08
    historical $650
  21. 2024-05-26
    status Under Contract 962-char remark
    Show marketing remark (962 chars)

    "Introducing a fantastic investment opportunity! This well-maintained 2-bedroom, 1-bath duplex with a durable metal roof and central heating and air is the gem you've been searching for. Boasting a sturdy metal roof and modern central heating and air, this duplex offers low maintenance and energy-efficient living for both tenants and owners. Inside, each unit features two spacious bedrooms, providing ample space for tenants or owners alike. The bathroom is well-appointed and centrally located for convenience. The kitchen is equipped with all the essentials, making meal prep a breeze. With its durable construction and modern amenities, this duplex promises a comfortable and hassle-free living experience for tenants. Whether you're an experienced investor or just starting out, don't miss this opportunity to add a solid income-generating property to your portfolio. Schedule a showing today and discover the potential of this charming duplex!"

  22. 2024-05-15
    listed $650
  23. 2024-05-10
    listed $84,500 New Listing 962-char remark
    Show marketing remark (962 chars)

    "Introducing a fantastic investment opportunity! This well-maintained 2-bedroom, 1-bath duplex with a durable metal roof and central heating and air is the gem you've been searching for. Boasting a sturdy metal roof and modern central heating and air, this duplex offers low maintenance and energy-efficient living for both tenants and owners. Inside, each unit features two spacious bedrooms, providing ample space for tenants or owners alike. The bathroom is well-appointed and centrally located for convenience. The kitchen is equipped with all the essentials, making meal prep a breeze. With its durable construction and modern amenities, this duplex promises a comfortable and hassle-free living experience for tenants. Whether you're an experienced investor or just starting out, don't miss this opportunity to add a solid income-generating property to your portfolio. Schedule a showing today and discover the potential of this charming duplex!"

  24. 2017-09-29
    soldstatus $40,000
  25. 2017-09-26
    historical 110-char remark
    Show marketing remark (110 chars)

    Nice investment property that's tenant occupied-- Ready for a new owner!! Metal roof installed 3 1/2 years ago

  26. 2017-09-26
    soldstatus $40,000 Sold 110-char remark
    Show marketing remark (110 chars)

    Nice investment property that's tenant occupied-- Ready for a new owner!! Metal roof installed 3 1/2 years ago

  27. 2017-07-28
    status Under Contract 110-char remark
    Show marketing remark (110 chars)

    Nice investment property that's tenant occupied-- Ready for a new owner!! Metal roof installed 3 1/2 years ago

  28. 2017-07-20
    listed $45,000 New Listing 110-char remark
    Show marketing remark (110 chars)

    Nice investment property that's tenant occupied-- Ready for a new owner!! Metal roof installed 3 1/2 years ago

  29. 1983-12-28
    soldstatus $21,000

ⓘ 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
$454 · $38/mo
Projected year-2 tax
$608 · $51/mo
Expected delta
+$154/yr (+$13/mo · 33.9%)

ⓘ 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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 20% 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
$14,051
− Mortgage interest
−$5,321
− Property taxes
−$454
− Insurance
−$475
− Repairs & maintenance
−$1,124
− Management
−$1,124
− Depreciation
−$2,764
Taxable income
$2,789
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$669
After-tax cash flow
$3,524/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
Pine Bluff School District
NCES district ID
0500026
Math proficiency
6% ▼ -9.00%
Reading proficiency
9% ▼ -7.00%
Median HH income
$32,374
Composite
5.86/100
National rank
#10014
State rank
#236 of 238 in AR

Livability — Pine Bluff

Score
50/100
State rank
#483
US rank
#25645

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pine Bluff, AR
County
Jefferson County · 29,578 people
City population
29,578
Metro
Pine Bluff, AR
Population (ZIP)
29,578
Household income
$53,130
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
657.0

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
63,110 people
By 2030
58,519 · -7.3%
By 2040
49,740 · -21.2%
By 2050
42,331 · -32.9%
By 2075
29,591 · -53.1%
By 2100
21,047 · -66.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Black (62%)
Race & ethnicity
Black 62% White 33% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Italian 2% Slovak 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Jefferson

2024 margin
Strong D (+20.1) · D 59.2% · R 39.2% · Other 1.6%
2008→2024 swing
-6.2pp toward R · 2008: 26.3pp · 2024: 20.1pp
All cycles
2024: D+20.1 2020: D+21.7 2016: D+25.3 2012: D+29.0 2008: D+26.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -72.43%
Current HPI
206.5994
Rent YoY
Metro
Pine Bluff, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+352.4% since first listed
13 events — show timeline
  • 2026-05-18 Listed $95,000 CARMLS
  • 2024-08-01 Sold (Public Records) $303,000 Public Records
  • 2024-08-01 Sold (MLS) $60,500 CARMLS
  • 2024-06-08 Rental Removed $650 APPFOLIO
  • 2024-05-26 Pending CARMLS
  • 2024-05-15 Listed for Rent $650 APPFOLIO
  • 2024-05-10 Listed $84,500 CARMLS
  • 2017-09-29 Sold (Public Records) $40,000 Public Records
  • 2017-09-26 Listing Removed CARMLS
  • 2017-09-26 Sold (MLS) $40,000 CARMLS
  • 2017-07-28 Pending CARMLS
  • 2017-07-20 Listed $45,000 CARMLS
  • 1983-12-28 Sold (Public Records) $21,000 Public Records

Property tax history

+5.8%/yr

Latest (2025): $454 · +63.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…