CashFlowRE
Sign in Sign up
723 E Center St
C Composite 59.53
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 +21.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.8/10.0
  • 1% rule +4.8/10.0
  • Schools +3.4/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$109,900

723 E Center St · Beebe, AR 72012
3 bd · 1.5 ba · 1,112 sqft · SingleFamily public records · 99 Days on market
Built 1977 1.28 ac lot $99/sqft · 40% below area Est $183k · 40% under

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

Listing remarks MLS

Investor opportunity in Beebe. This 3 bedroom 1.5 bath home sits on approximately 1.28 acres and offers plenty of potential for the right buyer. With a spacious lot and room to improve, this property could be a great project for investors, flippers, or buyers looking to build equity. The home offers a functional layout and a large yard with plenty of space for outdoor activities, storage, or future expansion. Located close to schools, shopping, and dining with easy access to surrounding areas. Property is a foreclosure and is being sold as is. Agents see remarks.

Key facts

  • Close to schools
  • Easy access
  • Large yard

Tags

SPACIOUS LOTLARGE YARDCLOSE TO SCHOOLSEASY ACCESS

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/1.5-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $160 ($2k/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 $108k (1.8% below list).
  • Recommended offer: $100k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% vs local median 3.7% in Beebe — 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 66/100 on livability (#114 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D+, crime F, amenities F.
  • Beebe School District (town): math 44% / reading 36% proficiency, ranked #64 of 238 in AR (top 27%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 151 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 219 units permitted in White County in 2024 (36 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • White 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 99 days — a 9% lower offer ($100k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $100,009 (9.0% below list)

Questions for the listing agent

  1. It's been on market 99 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
0.98%
Cap rate
8.04%
Cash-on-cash
6.22%
DSCR
1.28
GRM
8.5

CMA / ARV

ARV (median comp)
$183,018
List price
$109,900
Delta
-39.95%
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
514 E Mississippi 0.39mi 3/2.0 1,102 (-1%) 14mo $147,500 $134 67
515 E Mississippi 0.40mi 3/2.0 1,204 (+8%) 7mo $198,000 $164 59
104 Terra Dr 0.74mi 3/1.0 1,127 (+1%) 5mo $134,000 $119 57
122 S Apple St 0.50mi 3/2.0 1,250 (+12%) 2mo $202,000 $162 53
521 E Mississippi St 0.40mi 3/2.0 1,203 (+8%) 22mo $173,000 $144 48
105 Rhode Island St 0.68mi 3/1.0 1,040 (-6%) 11mo $135,000 $130 46
519 E Mississippi St 0.45mi 3/2.0 1,200 (+8%) 23mo $182,590 $152 45
509 E Mississippi St 0.46mi 3/2.0 1,200 (+8%) 22mo $183,500 $153 45
303 E Center St 0.64mi 2/2.0 (-1) 1,120 (+1%) 21mo $147,000 $131 44
302 E Mississippi St 0.57mi 2/2.0 (-1) 1,000 (-10%) 10mo $152,000 $152 41
416 N Beech St 0.51mi 3/2.0 1,269 (+14%) 16mo $155,000 $122 38
803 N Main St 0.71mi 3/2.0 1,223 (+10%) 19mo $102,500 $84 33

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
-6.7%
Equity multiple
0.75×
Total profit
$-7,669
Equity at exit
$16,386
10-year hold
IRR
2.9%
Equity multiple
1.21×
Total profit
$6,309
Equity at exit
$9,502

Cash invested: $30,772 (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 72012

Home prices YoY
-15.4%
Active inventory
151
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,079 medium interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$70 /mo · $846/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$227
Net cashflow
$160

Break-even live

Break-even rent $877
Max offer price $109,900
Occupancy floor 80%

Sensitivity live

Price -10% $222 -5% $191 +0% $160 +5% $128 +10% $97
Rent -10% $74 -5% $117 +0% $160 +5% $202 +10% $245
Rate -1.0pp $215 -0.5pp $188 base $160 +0.5pp $131 +1.0pp $102

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
$27,475
Closing costs
$3,297
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
501 N Elm St Beebe, AR 2.0 1.0 1028 $795 $0.77 24d 1 0.96mi
606 Oregon St Beebe, AR 2.0 2.0 1394 $1,095 $0.79 44d 1 1.13mi
213 N Hickory St Beebe, AR 4.0 1.0 1380 $1,450 $1.05 24d 1 1.14mi

Listing history 22 events

  1. 2026-06-19
    days on market $109,900 Active 99 DOM
  2. 2026-06-18
    days on market $109,900 Active 98 DOM
  3. 2026-06-17
    days on market $109,900 Active 97 DOM
  4. 2026-06-16
    days on market $109,900 Active 96 DOM
  5. 2026-06-15
    days on market $109,900 Active 95 DOM
  6. 2026-06-14
    days on market $109,900 Active 93 DOM
  7. 2026-06-12
    days on market $109,900 Active 92 DOM
  8. 2026-06-09
    days on market $109,900 Active 89 DOM
  9. 2026-06-08
    days on market $109,900 Active 88 DOM
  10. 2026-06-07
    days on market $109,900 Active 87 DOM
  11. 2026-06-05
    days on market $109,900 Active 84 DOM
  12. 2026-06-03
    days on market $109,900 Active 83 DOM
  13. 2026-06-02
    days on market $109,900 Active 82 DOM
  14. 2026-06-01
    days on market $109,900 Active 81 DOM
  15. 2026-05-31
    days on market $109,900 Active 80 DOM
  16. 2026-05-30
    days on market $109,900 Active 79 DOM
  17. 2026-03-13
    listed $119,900 New Listing 569-char remark
    Show marketing remark (569 chars)

    Investor opportunity in Beebe. This 3 bedroom 1.5 bath home sits on approximately 1.28 acres and offers plenty of potential for the right buyer. With a spacious lot and room to improve, this property could be a great project for investors, flippers, or buyers looking to build equity. The home offers a functional layout and a large yard with plenty of space for outdoor activities, storage, or future expansion. Located close to schools, shopping, and dining with easy access to surrounding areas. Property is a foreclosure and is being sold as is. Agents see remarks.

  18. 2021-03-31
    soldstatus $108,000
  19. 2021-03-30
    soldstatus $108,000 Sold 309-char remark
    Show marketing remark (309 chars)

    Adorable, completely remodeled ranch home in the heart of Beebe! All new: Luxury Vinyl Plank floors throughout, trim, hardware, light fixtures and deck. Newer windows, roof is 9 years old. One car garage All on 1.28 acres! Don't miss out on this wonderful home. Perfect for first time home buyer or investor!

  20. 2021-01-26
    historical 309-char remark
    Show marketing remark (309 chars)

    Adorable, completely remodeled ranch home in the heart of Beebe! All new: Luxury Vinyl Plank floors throughout, trim, hardware, light fixtures and deck. Newer windows, roof is 9 years old. One car garage All on 1.28 acres! Don't miss out on this wonderful home. Perfect for first time home buyer or investor!

  21. 2021-01-16
    listed $110,000 New Listing 309-char remark
    Show marketing remark (309 chars)

    Adorable, completely remodeled ranch home in the heart of Beebe! All new: Luxury Vinyl Plank floors throughout, trim, hardware, light fixtures and deck. Newer windows, roof is 9 years old. One car garage All on 1.28 acres! Don't miss out on this wonderful home. Perfect for first time home buyer or investor!

  22. 1995-08-11
    soldstatus $44,000

ⓘ 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
$846 · $70/mo
Projected year-2 tax
$846 · $70/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 ≥109°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% 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
$12,945
− Mortgage interest
−$6,156
− Property taxes
−$846
− Insurance
−$550
− Repairs & maintenance
−$1,036
− Management
−$1,036
− Depreciation
−$3,197
Taxable income
$125
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$30
After-tax cash flow
$1,885/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
Beebe School District
NCES district ID
0502880
Math proficiency
44% ▼ -10.00%
Reading proficiency
36% ▼ -7.00%
Median HH income
$45,433
Composite
34.1/100
National rank
#5293
State rank
#64 of 238 in AR

Livability — Beebe

Score
66/100
State rank
#114
US rank
#11235

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Beebe, AR
Population (ZIP)
13,663

Population outlook (White County) Hauer SSP2

Today (2025)
82,310 people
By 2030
83,861 · +1.9%
By 2040
86,492 · +5.1%
By 2050
88,246 · +7.2%
By 2075
91,307 · +10.9%
By 2100
91,548 · +11.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 6% Hispanic / Latino 3% Black 1%
Common ancestry
Slovak 3% Italian 2% Romanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · White

2024 margin
Solid R (+61.2) · D 18.3% · R 79.5% · Other 2.2%
2008→2024 swing
-14.0pp toward R · 2008: -47.2pp · 2024: -61.2pp
All cycles
2024: R+61.2 2020: R+58.9 2016: R+57.9 2012: R+53.7 2008: R+47.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -40.40%
Current HPI
221.5962
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

+172.5% since first listed
6 events — show timeline
  • 2026-03-13 Listed $119,900 CARMLS
  • 2021-03-31 Sold (Public Records) $108,000 Public Records
  • 2021-03-30 Sold (MLS) $108,000 CARMLS
  • 2021-01-26 Listing Removed CARMLS
  • 2021-01-16 Listed $110,000 CARMLS
  • 1995-08-11 Sold (Public Records) $44,000 Public Records

Property tax history

+6.2%/yr

Latest (2025): $846 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…