CashFlowRE
Sign in Sign up
720 Kansas St
C- Composite 53.17
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 +17.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.3/10.0
  • 1% rule +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +3.2/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

720 Kansas St · Springdale, AR 72764
2 bd · 1.0 ba · 995 sqft · SingleFamily public records · 59 Days on market
Built 1944 8,712 sqft lot $141/sqft · 32% below area Est $206k · 32% under

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

Listing remarks MLS

Calling all investors, DIY enthusiasts, and visionary homeowners! Situated on a corner lot in Springdale, this 1944 single-family home offers a rare opportunity to create something special right in town. Whether you’re searching for your next flip, investment property, or a home to customize from the ground up, this property is full of potential and ready for your vision. A true blank canvas with endless possibilities, this is your chance to bring new life to a home in a convenient in-town location. //AGENT OWNED//

Key facts

  • In town location
  • Corner lot
  • 8,712 sq ft lot

Tags

CORNER LOTIN TOWN 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 2-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $94 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $120k (14.1% below list).
  • Recommended offer: $120k (14.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 3.2% in Springdale — 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 70/100 on livability (#48 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: commute D+, employment D+, crime D-.
  • Springdale School District (urban): math 38% / reading 35% proficiency, ranked #100 of 238 in AR (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Elmdale Elementary School (math 38% / reading 23%, grade F, #298 of 454 statewide, top 67%, 547 students, 88% FRL); Hellstern Middle School (math 57% / reading 56%, grade B, #17 of 201 statewide, top 8%, 781 students, 43% FRL); Har-Ber High School (math 25% / reading 41%, grade F, #115 of 292 statewide, top 40%, 2,274 students, 53% FRL) — zoned schools at 61% FRL track the district average.
  • Market conditions: Rents rising (+2.9%/yr); 370 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 3,494 units permitted in Washington County in 2024 (1,497 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Washington County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 59 days — a 3% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $110k; 27% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1944 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $120,239 (14.1% below list)

Questions for the listing agent

  1. It's been on market 59 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Built in 1944 — 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 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 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?
  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
0.86%
Cap rate
7.10%
Cash-on-cash
2.87%
DSCR
1.13
GRM
9.7

CMA / ARV

ARV (median comp)
$205,941
List price
$139,900
Delta
-32.07%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
414 W Price Ave 0.42mi 3/1.0 (+1) 1,008 (+1%) 2mo $228,768 $227 72
1515 Greenlawn Dr 0.40mi 3/1.5 (+1) 1,025 (+3%) 1mo $230,000 $224 68
500 W Center Ave 0.43mi 2/1.0 1,092 (+10%) 1mo $255,000 $234 63
401 Price Ave 0.45mi 2/1.0 1,077 (+8%) 3mo $290,000 $269 63
1513 Greenlawn Dr 0.40mi 3/1.0 (+1) 904 (-9%) 1mo $130,000 $144 60
402 W Center Ave 0.46mi 3/1.0 (+1) 1,064 (+7%) 3mo $300,000 $282 60
1204 W Center Ave 0.27mi 3/2.0 (+1) 1,128 (+13%) 1mo $290,000 $257 55
1620 E Steele Ave 0.59mi 3/1.0 (+1) 992 (-0%) 14mo $205,000 $207 55
710 Mill St 0.59mi 2/1.0 888 (-11%) 4mo $265,000 $298 51
526 Spring St 0.62mi 3/1.0 (+1) 1,038 (+4%) 13mo $176,000 $170 48
1804 Shelby Ave 0.63mi 3/1.0 (+1) 1,086 (+9%) 7mo $225,000 $207 45
1803 Shelby Ave 0.63mi 3/1.0 (+1) 1,131 (+14%) 10mo $220,000 $195 35

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 · 2.87% rent growth · sell at horizon

5-year hold
IRR
-11.9%
Equity multiple
0.57×
Total profit
$-16,906
Equity at exit
$20,860
10-year hold
IRR
-3.0%
Equity multiple
0.80×
Total profit
$-7,878
Equity at exit
$12,096

Cash invested: $39,172 (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 72764

Rents YoY
2.9%
Active inventory
370
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,202 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$64 /mo · $770/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$253
Net cashflow
$94

Break-even live

Break-even rent $1,084
Max offer price $139,900
Occupancy floor 87%

Sensitivity live

Price -10% $173 -5% $133 +0% $94 +5% $54 +10% $15
Rent -10% $-1 -5% $46 +0% $94 +5% $141 +10% $189
Rate -1.0pp $164 -0.5pp $129 base $94 +0.5pp $57 +1.0pp $21

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
$34,975
Closing costs
$4,197
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
606 Virginia St Unit 202 Springdale, AR 3.0 1.0 740 $1,025 $1.39 46d 1 0.08mi
606 Virginia St Unit 201 Springdale, AR 3.0 1.0 740 $1,025 $1.39 25d 1 0.08mi
606 Virginia St Apt 102 Springdale, AR 3.0 1.0 740 $1,025 $1.39 16d 1 0.09mi
811 N Pleasant St Apt E Springdale, AR 1.0 1.0 560 $975 $1.74 46d 1 0.11mi
811 N Pleasant St Apt F Springdale, AR 2.0 1.0 780 $1,250 $1.60 46d 1 0.11mi
815 N Pleasant St Unit C Springdale, AR 2.0 1.0 700 $1,250 $1.79 46d 1 0.13mi
610 Sherman St Unit 612 Springdale, AR 2.0 1.0 650 $975 $1.50 25d 1 0.25mi
628 W Price Ave Springdale, AR 1.0 1.5 840 $1,250 $1.49 46d 1 0.37mi
126 Rhodes Ave Springdale, AR 1.0 1.0 624 $900 $1.44 46d 1 0.67mi
202 E Emma Ave Springdale, AR 2.0 1.0 740 $1,650 $2.23 16d 2 0.74mi
400 N Campbell Dr Unit D Springdale, AR 2.0 1.0 745 $925 $1.24 46d 1 0.89mi
2008 Theodore Dr Unit D Springdale, AR 2.0 1.0 745 $925 $1.24 25d 1 0.94mi
329 Berry St Unit 204 Springdale, AR 2.0 1.0 923 $1,050 $1.14 46d 1 0.94mi
329 Berry St Unit 204 Springdale, AR 2.0 1.0 923 $1,050 $1.14 16d 1 0.94mi
1705 N Lowell Rd Springdale, AR 2.0 1.0 850 $1,125 $1.32 46d 1 0.94mi
505 E Emma Ave Springdale, AR 2.0 1.0–2.0 885 $2,261 $2.55 15d 127 0.95mi
305 Berry St Unit 305-204 Springdale, AR 2.0 1.0 771 $1,195 $1.55 46d 1 0.96mi
305 Berry St Unit 305-203 Springdale, AR 2.0 1.0 663 $1,150 $1.73 46d 1 0.96mi
1216 Highland Ave Unit B Springdale, AR 2.0 1.0 1100 $1,200 $1.09 16d 1 0.97mi
100 Josie Pl Unit B Springdale, AR 3.0 2.0 990 $1,350 $1.36 25d 1 1.00mi
208 Josie Pl Unit A Springdale, AR 3.0 2.0 990 $1,350 $1.36 46d 1 1.01mi
702 E Johnson Ave Unit B Springdale, AR 2.0 1.0 880 $1,350 $1.53 16d 1 1.01mi
702 E Johnson Ave Unit A Springdale, AR 2.0 1.0 880 $1,350 $1.53 46d 1 1.01mi
700 E Johnson Ave Unit B Springdale, AR 2.0 1.0 830 $1,350 $1.63 46d 1 1.01mi
704 E Johnson Ave Unit A Springdale, AR 2.0 1.0 855 $1,350 $1.58 16d 1 1.02mi
704 E Johnson Ave Unit B Springdale, AR 2.0 1.0 855 $1,300 $1.52 16d 1 1.02mi
706 E Johnson Ave Unit B Springdale, AR 2.0 1.0 855 $1,300 $1.52 16d 1 1.03mi
111 Josie Pl Unit B Springdale, AR 3.0 2.0 990 $1,350 $1.36 25d 1 1.03mi
708 E Johnson Ave Unit B Springdale, AR 2.0 1.0 855 $1,300 $1.52 16d 1 1.03mi
205 Josie Pl Unit A Springdale, AR 3.0 2.0 990 $1,350 $1.36 25d 1 1.05mi
309 Park St Springdale, AR 1.0 1.0 535 $1,050 $1.96 23d 2 1.10mi
309 1/2 Park St Apt D Springdale, AR 1.0 1.0 535 $1,050 $1.96 23d 1 1.10mi
2353 N Lowell Rd Springdale, AR 2.0 2.0 925 $1,162 $1.26 16d 8 1.11mi
612 Allen Ave Apt A Springdale, AR 1.0 1.0 535 $1,025 $1.92 25d 1 1.13mi
409 Park St Unit C Springdale, AR 2.0 1.0 765 $1,050 $1.37 46d 1 1.16mi
407 Park St Apt C Springdale, AR 2.0 1.0 765 $1,050 $1.37 46d 1 1.17mi
419 S Cleveland St Unit B Springdale, AR 2.0 1.0 816 $1,195 $1.46 23d 1 1.22mi
380 Strawberry Meadows Pl Springdale, AR 1.0 1.0 550 $900 $1.64 16d 7 1.22mi
580 E Randall Wobbe Ln Springdale, AR 2.0 1.0 675 $1,175 $1.74 16d 26 1.23mi
257 Arborside Rd Springdale, AR 1.0–2.0 1.0–2.5 1022 $1,575 $1.54 16d 10 1.28mi

Listing history 25 events

  1. 2026-06-22
    days on market $139,900 Active 59 DOM
  2. 2026-06-18
    days on market $139,900 Active 56 DOM
  3. 2026-06-17
    days on market $139,900 Active 55 DOM
  4. 2026-06-16
    days on market $139,900 Active 54 DOM
  5. 2026-06-15
    days on market $139,900 Active 53 DOM
  6. 2026-06-14
    days on market $139,900 Active 51 DOM
  7. 2026-06-10
    pricedays on market $139,900 Active 48 DOM
  8. 2026-06-09
    days on market $145,000 Active 47 DOM
  9. 2026-06-08
    days on market $145,000 Active 46 DOM
  10. 2026-06-07
    days on market $145,000 Active 45 DOM
  11. 2026-06-05
    days on market $145,000 Active 42 DOM
  12. 2026-06-03
    days on market $145,000 Active 41 DOM
  13. 2026-06-02
    days on market $145,000 Active 40 DOM
  14. 2026-06-01
    days on market $145,000 Active 39 DOM
  15. 2026-05-31
    days on market $145,000 Active 38 DOM
  16. 2026-05-31
    days on market $145,000 Active 37 DOM
  17. 2026-05-18
    status Active 526-char remark
    Show marketing remark (526 chars)

    Calling all investors, DIY enthusiasts, and visionary homeowners! Situated on a corner lot in Springdale, this 1944 single-family home offers a rare opportunity to create something special right in town. Whether you’re searching for your next flip, investment property, or a home to customize from the ground up, this property is full of potential and ready for your vision. A true blank canvas with endless possibilities, this is your chance to bring new life to a home in a convenient in-town location. //AGENT OWNED//

  18. 2026-05-12
    status Pending 526-char remark
    Show marketing remark (526 chars)

    Calling all investors, DIY enthusiasts, and visionary homeowners! Situated on a corner lot in Springdale, this 1944 single-family home offers a rare opportunity to create something special right in town. Whether you’re searching for your next flip, investment property, or a home to customize from the ground up, this property is full of potential and ready for your vision. A true blank canvas with endless possibilities, this is your chance to bring new life to a home in a convenient in-town location. //AGENT OWNED//

  19. 2026-04-16
    listed $145,000 Active 526-char remark
    Show marketing remark (526 chars)

    Calling all investors, DIY enthusiasts, and visionary homeowners! Situated on a corner lot in Springdale, this 1944 single-family home offers a rare opportunity to create something special right in town. Whether you’re searching for your next flip, investment property, or a home to customize from the ground up, this property is full of potential and ready for your vision. A true blank canvas with endless possibilities, this is your chance to bring new life to a home in a convenient in-town location. //AGENT OWNED//

  20. 2026-03-24
    soldstatus $110,000
  21. 2006-05-09
    soldstatus $85,000
  22. 1995-11-30
    soldstatus $52,000
  23. 1991-03-29
    soldstatus $44,000
  24. 1990-04-25
    soldstatus $21,500
  25. 1987-06-12
    soldstatus $30,000

ⓘ 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
$770 · $64/mo
Projected year-2 tax
$895 · $75/mo
Expected delta
+$125/yr (+$10/mo · 16.2%)

ⓘ 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 5/10 Major 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$14,429
− Mortgage interest
−$7,837
− Property taxes
−$770
− Insurance
−$700
− Repairs & maintenance
−$1,154
− Management
−$1,154
− Depreciation
−$4,070
Taxable loss
−$1,256
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$301
After-tax cash flow
$1,426/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
Springdale School District
NCES district ID
0512660
Math proficiency
38% ▼ -11.00%
Reading proficiency
35% ▼ -6.00%
Median HH income
$45,469
Composite
31.18/100
National rank
#6046
State rank
#100 of 238 in AR

Livability — Springdale

Score
70/100
State rank
#48
US rank
#7326

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Springdale, AR
County
Washington County · 252,056 people
City population
104,811
Metro
Fayetteville-Springdale-Rogers, AR
Population (ZIP)
58,719
Household income
$65,898
Rent vs Own
51.5% rent · 48.5% own
Severe rent burden
1352.0

Population outlook (Washington County) Hauer SSP2

Today (2025)
271,748 people
By 2030
296,414 · +9.1%
By 2040
346,874 · +27.6%
By 2050
398,552 · +46.7%
By 2075
523,309 · +92.6%
By 2100
615,280 · +126.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.70)
Race & ethnicity
Hispanic / Latino 44% White 33% Two or more races 28% Pacific Islander 11% Black 3% Asian 2% Native American 2%
Hispanic origin (detail)
Mexican 32% Puerto Rican 1%
Common ancestry
Romanian 1% Slovak 1% Italian 1%
Foreign-born
28% · Canada
Languages at home
58% English-only · Spanish 32% Other Asian/Pacific 9% Russian/Polish/Slavic 1%

Political lean MEDSL · Washington

2024 margin
Lean R (+6.7) · D 45.1% · R 51.7% · Other 3.2%
2008→2024 swing
+6.4pp toward D · 2008: -13.1pp · 2024: -6.7pp
All cycles
2024: R+6.7 2020: R+3.9 2016: R+10.4 2012: R+16.3 2008: R+13.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -269.05%
Current HPI
297.924
Rent YoY
▲ 2.87%
Metro
Fayetteville-Springdale-Rogers, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+383.3% since first listed
9 events — show timeline
  • 2026-05-18 Relisted NWARMLS
  • 2026-05-12 Pending NWARMLS
  • 2026-04-16 Listed $145,000 NWARMLS
  • 2026-03-24 Sold (Public Records) $110,000 Public Records
  • 2006-05-09 Sold (Public Records) $85,000 Public Records
  • 1995-11-30 Sold (Public Records) $52,000 Public Records
  • 1991-03-29 Sold (Public Records) $44,000 Public Records
  • 1990-04-25 Sold (Public Records) $21,500 Public Records
  • 1987-06-12 Sold (Public Records) $30,000 Public Records

Property tax history

+3.3%/yr

Latest (2025): $770 · +8.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…