CashFlowRE
Sign in Sign up
607 Warner Ave
D- Composite 35.85
Why this score? — see what drove the D- 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 +16.1/30.0
  • DSCR +5.0/10.0
  • Rent growth +3.4/5.0
  • 1% rule +3.3/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$159,900

607 Warner Ave · Jonesboro, AR 72401
3 bd · 1.0 ba · 1,218 sqft · SingleFamily public records · 86 Days on market
Est $107k · 49% over

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

Listing remarks MLS

This is a charming 3 bedroom 2 bath home located in the heart of Jonesboro. For rent with a 1 yr lease required. No HUD No Smoking. No Pets.

Key facts

  • Great front porch
  • Listed 86 days

Tags

HISTORIC WEST END DISTRICTGREAT FRONT PORCHEASY ACCESS TO DOWNTOWN

Property features AI

Exterior

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

Interior

  • Kitchen: Dishwasher; Microwave
  • Flooring: Ceramic tile; Hardwood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Dishwasher; Microwave; Gas water heater

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/1.0-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $81 ($977/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 $133k (16.7% below list).
  • Recommended offer: $133k (16.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% 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: Kindergarten Center (503 students, 100% FRL); 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); 301 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).
  • This rent runs 35% of the median local income ($45k/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 $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • It's been on market 86 days — a 6% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y 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 $1k; list at $160k implies a 13804% 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 $133,266 (16.7% below list)

Questions for the listing agent

  1. It's been on market 86 days. Have you received any prior offers? Is the seller open to a 17% 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.83%
Cap rate
6.90%
Cash-on-cash
2.18%
DSCR
1.10
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$107,184
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
637 Warner 0.08mi 3/1.0 1,344 (+10%) 5mo $120,000 $89 75
903 W Matthews Ave 0.31mi 3/2.0 1,138 (-7%) 4mo $169,900 $149 67
640 Warner Ave 0.09mi 2/1.0 (-1) 1,092 (-10%) 10mo $96,500 $88 65
1005 Chestnut St 0.55mi 3/1.0 1,155 (-5%) 1mo $177,000 $153 64
509 S Mcclure St 0.24mi 2/1.0 (-1) 1,105 (-9%) 5mo $138,500 $125 64
1308 W Huntington Ave 0.75mi 4/1.0 (+1) 1,226 (+1%) 2mo $83,333 $68 57
523 W Thomas Ave 0.52mi 3/1.0 1,138 (-7%) 10mo $123,400 $108 57
1012 Walnut St 0.38mi 3/1.0 1,044 (-14%) 2mo $65,000 $62 56
1105 S Madison 0.26mi 2/2.0 (-1) 1,389 (+14%) 1mo $52,000 $37 54
809 W Monroe Ave W 0.38mi 2/2.0 (-1) 1,094 (-10%) 3mo $95,000 $87 54
1302 W Huntington Ave 0.73mi 2/1.0 (-1) 1,284 (+5%) 2mo $83,333 $65 50
1000 W Huntington Ave 0.54mi 3/2.0 1,353 (+11%) 5mo $115,000 $85 48

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
-12.2%
Equity multiple
0.56×
Total profit
$-19,922
Equity at exit
$23,842
10-year hold
IRR
-2.4%
Equity multiple
0.84×
Total profit
$-7,330
Equity at exit
$13,825

Cash invested: $44,772 (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
301
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,333 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$66 /mo · $794/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$280
Net cashflow
$81

Break-even live

Break-even rent $1,230
Max offer price $159,900
Occupancy floor 89%

Sensitivity live

Price -10% $172 -5% $127 +0% $81 +5% $36 +10% $-9
Rent -10% $-24 -5% $29 +0% $81 +5% $134 +10% $187
Rate -1.0pp $162 -0.5pp $122 base $81 +0.5pp $40 +1.0pp $-2

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
$39,975
Closing costs
$4,797
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 $995 $0.99 45d 1 1.00mi

Listing history 23 events

  1. 2026-06-22
    days on market $159,900 Active 86 DOM
  2. 2026-06-19
    days on market $159,900 Active 84 DOM
  3. 2026-06-18
    days on market $159,900 Active 83 DOM
  4. 2026-06-17
    days on market $159,900 Active 82 DOM
  5. 2026-06-16
    days on market $159,900 Active 81 DOM
  6. 2026-06-15
    days on market $159,900 Active 80 DOM
  7. 2026-06-14
    days on market $159,900 Active 78 DOM
  8. 2026-06-13
    days on market $159,900 Active 77 DOM
  9. 2026-06-10
    days on market $159,900 Active 75 DOM
  10. 2026-06-09
    days on market $159,900 Active 74 DOM
  11. 2026-06-08
    days on market $159,900 Active 73 DOM
  12. 2026-06-07
    days on market $159,900 Active 72 DOM
  13. 2026-06-05
    days on market $159,900 Active 69 DOM
  14. 2026-06-02
    days on market $159,900 Active 67 DOM
  15. 2026-06-01
    days on market $159,900 Active 66 DOM
  16. 2026-05-31
    days on market $159,900 Active 65 DOM
  17. 2026-05-30
    days on market $159,900 Active 64 DOM
  18. 2026-03-20
    listed $159,900 Active
  19. 2022-05-19
    price $1,150
  20. 2021-02-09
    soldstatus $1,150 140-char remark
    Show marketing remark (140 chars)

    This is a charming 3 bedroom 2 bath home located in the heart of Jonesboro. For rent with a 1 yr lease required. No HUD No Smoking. No Pets.

  21. 2021-01-11
    listed $1,050 140-char remark
    Show marketing remark (140 chars)

    This is a charming 3 bedroom 2 bath home located in the heart of Jonesboro. For rent with a 1 yr lease required. No HUD No Smoking. No Pets.

  22. 2020-11-06
    soldstatus $335,000
  23. 1990-10-12
    soldstatus $20,000

ⓘ 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
$794 · $66/mo
Projected year-2 tax
$1,023 · $85/mo
Expected delta
+$229/yr (+$19/mo · 28.8%)

ⓘ 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 2/10 Low
  • 🌡 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
$15,992
− Mortgage interest
−$8,957
− Property taxes
−$794
− Insurance
−$800
− Repairs & maintenance
−$1,279
− Management
−$1,279
− Depreciation
−$4,652
Taxable loss
−$1,769
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$425
After-tax cash flow
$1,402/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

+699.5% since first listed
6 events — show timeline
  • 2026-03-20 Listed $159,900 NEABOR MLS
  • 2022-05-19 Price Changed $1,150 RENT.
  • 2021-02-09 Sold (MLS) $1,150 NEABOR MLS
  • 2021-01-11 Listed $1,050 NEABOR MLS
  • 2020-11-06 Sold (Public Records) $335,000 Public Records
  • 1990-10-12 Sold (Public Records) $20,000 Public Records

Property tax history

+4.1%/yr

Latest (2025): $794 · +7.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…