CashFlowRE
Sign in Sign up
15 Pear Tree Ln
C Composite 55.73
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 +16.9/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.2/10.0
  • 1% rule +4.6/10.0
  • Schools +3.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$149,000

15 Pear Tree Ln · Highland, AR 72542
1 bd · 1.0 ba · 1,500 sqft · Land · 14 Days on market
Built 2016 7.00 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Shop House / Barndominium on 7 Acres - No Restrictions Looking for a property with room to grow? This versatile 1,500 sq. ft. shop house/barndominium offers endless possibilities on 7 unrestricted acres with a mix of open lawn and wooded acreage. Approximately half of the building has been finished into a comfortable living space featuring a bedroom and bathroom, while the remaining area is ready for your vision. The entire structure is serviced by central heat and air, and all interior walls have already been finished with drywall, making it easy to complete additional living space such as a full kitchen, living room, and extra bedrooms if desired. Outside, you'll find a portable storage building and covered storage area for equipment, vehicles, or recreational gear. The land offers a nice balance of open ground and timber, providing privacy, room for animals, gardening, recreation, or a future hobby farm. With no restrictions, this property is ideal for a variety of uses including a residence, workshop, home-based business, hobby farm, or weekend getaway. Bring your ideas and make this unique property your own. * * Additional Opportunity: * * Adjoining properties may also be purchased to expand your investment, homestead, or development footprint. These properties are available separately and are not included in the current listing price. This versatile property offers the increasingly sought-after combination of * * barndominium living, energy efficiency, development potential, one-level convenience, and room to grow * * all in a peaceful setting with city utilities already in place.

Key facts

  • 7 acres
  • Central heat and air
  • Covered storage area

Tags

7 ACRESUNRESTRICTED ACRESPORTABLE STORAGE BUILDINGCOVERED STORAGE AREACENTRAL HEAT AND AIRFINISHED INTERIOR WALLS

Property features AI

Finance

  • Other: Approximately 7 acres
  • Financial info: Financing available: conventional loan or cash

Exterior

  • Parking: 1-car garage
  • Utilities: Public water; Public sewer; Electric served by cooperative; Cable internet available
  • Home design: Metal/Vinyl siding
  • Construction: Metal roof; Slab foundation
  • Exterior features: Outside storage area; Shop; Gravel road access; Level, wooded and cleared lot

Interior

  • Flooring: Concrete floors
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central electric heat; Central electric cooling
  • Interior features: Washer connection; Electric dryer connection; Gas water heater; Sheetrock walls/ceilings
  • 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 1-bed/1.0-bath land listed at $149k.

Deal economics

  • At list price, monthly cash flow is $97 ($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 $143k (4.3% below list).
  • Recommended offer: $143k (4.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 64/100 on livability (#169 in AR) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A; Watch: amenities F, commute F, employment D-.
  • Highland School District (town): math 43% / reading 39% proficiency, ranked #66 of 238 in AR (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Cherokee Elementary School (math 58% / reading 40%, grade D, #108 of 454 statewide, top 24%, 594 students, 100% FRL); Highland High School (math 31% / reading 44%, grade F, #62 of 292 statewide, top 21%, 526 students, 100% FRL) — zoned schools average 100% FRL vs 56% district-wide (44 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 131 active listings in the ZIP; 4 units permitted in Sharp County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $16k of equity ($1k loan paydown + $15k appreciation (10.0% local appreciation)).
  • Sharp County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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 $15k; list at $149k implies a 893% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $142,611 (4.3% 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 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?
  3. 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.
  4. 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.
  5. 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
0.96%
Cap rate
7.07%
Cash-on-cash
2.79%
DSCR
1.12
GRM
8.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
26.3%
Equity multiple
3.09×
Total profit
$87,344
Equity at exit
$134,231
10-year hold
IRR
23.1%
Equity multiple
7.05×
Total profit
$252,402
Equity at exit
$289,474

Cash invested: $41,720 (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 72542

Home prices YoY
26.5%
Active inventory
131
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,426 medium interval (Pro) →
Mortgage (P&I)
$781
Tax est. 1.5%
$186 /mo · $2,235/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$299
Net cashflow
$97

Break-even live

Break-even rent $1,303
Max offer price $149,000
Occupancy floor 88%

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
$37,250
Closing costs
$4,470
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 12 events

  1. 2026-06-19
    days on market $149,000 Active 14 DOM
  2. 2026-06-18
    days on market $149,000 Active 13 DOM
  3. 2026-06-17
    days on market $149,000 Active 12 DOM
  4. 2026-06-16
    days on market $149,000 Active 11 DOM
  5. 2026-06-15
    days on market $149,000 Active 10 DOM
  6. 2026-06-14
    days on market $149,000 Active 8 DOM
  7. 2026-06-12
    statusdays on market $149,000 Active 7 DOM
  8. 2026-06-09
    days on market $149,000 New Listing 4 DOM
  9. 2026-06-08
    days on market $149,000 New Listing 3 DOM
  10. 2026-06-07
    days on market $149,000 New Listing 2 DOM
  11. 2026-06-07
    remarks 686-char remark
  12. 2026-06-07
    listed $149,000 New Listing 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% 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
$17,113
− Mortgage interest
−$8,346
− Property taxes
−$2,235
− Insurance
−$745
− Repairs & maintenance
−$1,369
− Management
−$1,369
− Depreciation
−$4,335
Taxable loss
−$1,286
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$309
After-tax cash flow
$1,472/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
Highland School District
NCES district ID
0507770
Math proficiency
43% ▼ -7.00%
Reading proficiency
39% ▼ -9.00%
Median HH income
$32,066
Composite
33.63/100
National rank
#5400
State rank
#66 of 238 in AR

Livability — Highland

Score
64/100
State rank
#169
US rank
#14238

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
3,829

Population outlook (Sharp County) Hauer SSP2

Today (2025)
16,170 people
By 2030
15,711 · -2.8%
By 2040
14,974 · -7.4%
By 2050
14,420 · -10.8%
By 2075
13,235 · -18.2%
By 2100
11,492 · -28.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Two or more races 9% Asian 1%
Common ancestry
Lithuanian 9% Slovak 3% Italian 2%
Foreign-born
1%
Languages at home
99% English-only · Other Indo-European 1%

Political lean MEDSL · Sharp

2024 margin
Solid R (+62.7) · D 17.7% · R 80.4% · Other 1.9%
2008→2024 swing
-33.7pp toward R · 2008: -28.9pp · 2024: -62.7pp
All cycles
2024: R+62.7 2020: R+60.0 2016: R+54.7 2012: R+38.8 2008: R+28.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 40.05%
Current HPI
191.38
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

+161.4% since first listed
5 events — show timeline
  • 2026-06-06 Listed $149,000 NEABOR MLS
  • 2026-06-04 Listed $149,000 CARMLS
  • 2009-12-03 Sold (Public Records) $15,000 Public Records
  • 2009-09-14 Sold (Public Records) $309,000 Public Records
  • 2004-03-25 Sold (Public Records) $57,000 Public Records

Property tax history

+0.4%/yr

Latest (2025): $18 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…