2 bd · 1.0 ba ·
936 sqft ·
Built 1960
· SingleFamily
· Active
· 15 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$869/mo
Mortgage (P&I)
−$210
Tax + insurance
−$67
HOA
−$0
Vac / Maint / Mgmt
−$183
Net cashflow
$410/mo
Annual
$4,925/yr
Cap rate
18.61%
Cash-on-cash
43.98%
DSCR
2.96
1% rule
2.17%
Cash to close
$11,200
Investor read
This is a 2-bed/1.0-bath single-family listed at $40k.
At list price, monthly cash flow is $410 ($5k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($869 rent vs $40k).
It's been on market 15 days — a 2% lower offer ($39k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $39k (1.5% below list) — sets the bar for market timing.
In year one you build about $1k of equity ($277 loan paydown + $944 appreciation (2.4% local appreciation)).
Location reads 57/100 on livability (#352 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A-; Watch: crime F, amenities F, commute F.
Viola School District (rural): math 40% / reading 42% proficiency, ranked #65 of 238 in AR (top 27%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Market conditions: 39 active listings in the ZIP.
Fulton County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
3 sale attempts since 7y 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 $18k; list at $40k implies a 122% gain — meaningful room to come down on a strong offer.
At projected returns (2.4% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.
Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Questions for listing agent
Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
CashFlowRE · CFR-BPBS6KC5EGRTNC
· Data 1 day agocashflowre.app · 2026-05-29