CashFlowRE
Sign in Sign up
None 🏷️ Likely Rental
B- Composite 68.97
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +3.4/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$55,900

None · Jonesboro, AR 72401
2 bd · 1.0 ba · 696 sqft · SingleFamily public records · 29 Days on market
0.29 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investors only! This 1 bedroom house has a long-term tenant, currently rents for $500 monthly. Home needs repairs but offers an opportunity to add value, this income producing property has a lot of potential! Agent Owned

Key facts

  • Detached
  • 0.29 acre lot
  • Listed 28 days

Tags

INCOME PRODUCING PROPERTYDETACHED

Property features AI

Exterior

  • Utilities: Public sewer; Public water; Natural gas
  • Home design: Other exterior features (see remarks)
  • Construction: Metal roof; Crawl space foundation; Built on a 0.29-acre lot
  • Exterior features: Level lot; Paved road access; Inside city limits

Interior

  • Kitchen: Kitchen equipment: Other (see remarks)
  • Flooring: Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Window air conditioning units
  • Interior features: Laminate flooring; Other interior features (see remarks)

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $55,900 price doesn't fit this home's estimated sale value (~$118,320) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $56k.

Deal economics

  • At list price, monthly cash flow is $466 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $56k).
  • Recommended offer: $55k (1.5% below list) — sets the bar for market timing.
  • Cap rate 16.3% 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: 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); 295 active listings in the ZIP; 926 units permitted in Craighead County in 2024 (69 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $386 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 3.6% rent growth), your $16k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($55k) 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.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $55,061 (1.5% 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 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.81%
Cap rate
16.30%
Cash-on-cash
35.72%
DSCR
2.59
GRM
4.6

CMA / ARV

ARV (on-the-fly)
$118,320
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1701 N Patrick 0.16mi 2/1.0 775 (+11%) 12mo $132,000 $170 64

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
32.0%
Equity multiple
2.36×
Total profit
$21,256
Equity at exit
$8,335
10-year hold
IRR
39.4%
Equity multiple
4.79×
Total profit
$59,376
Equity at exit
$4,833

Cash invested: $15,652 (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
295
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,012 medium interval (Pro) →
Mortgage (P&I)
$293
Tax from tax record
$17 /mo · $201/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$212
Net cashflow
$466

Break-even live

Break-even rent $422
Max offer price $55,900
Occupancy floor 49%

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
$13,975
Closing costs
$1,677
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 20 events

  1. 2026-06-19
    days on market $55,900 Active 29 DOM
  2. 2026-06-18
    days on market $55,900 Active 28 DOM
  3. 2026-06-17
    days on market $55,900 Active 27 DOM
  4. 2026-06-16
    days on market $55,900 Active 26 DOM
  5. 2026-06-15
    days on market $55,900 Active 25 DOM
  6. 2026-06-14
    days on market $55,900 Active 23 DOM
  7. 2026-06-13
    days on market $55,900 Active 22 DOM
  8. 2026-06-10
    days on market $55,900 Active 20 DOM
  9. 2026-06-09
    days on market $55,900 Active 19 DOM
  10. 2026-06-08
    days on market $55,900 Active 18 DOM
  11. 2026-06-07
    days on market $55,900 Active 17 DOM
  12. 2026-06-05
    days on market $55,900 Active 14 DOM
  13. 2026-06-02
    days on market $55,900 Active 12 DOM
  14. 2026-06-01
    days on market $55,900 Active 11 DOM
  15. 2026-05-31
    days on market $55,900 Active 10 DOM
  16. 2026-05-30
    days on market $55,900 Active 9 DOM
  17. 2026-05-20
    listed $55,900 Active 220-char remark
    Show marketing remark (220 chars)

    Investors only! This 1 bedroom house has a long-term tenant, currently rents for $500 monthly. Home needs repairs but offers an opportunity to add value, this income producing property has a lot of potential! Agent Owned

  18. 2026-05-20
    listed $55,900 New Listing
    Show marketing remark (220 chars)

    Investors only! This 1 bedroom house has a long-term tenant, currently rents for $500 monthly. Home needs repairs but offers an opportunity to add value, this income producing property has a lot of potential! Agent Owned

  19. 2012-10-04
    soldstatus $74,000
  20. 2011-04-22
    soldstatus $12,000

ⓘ 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
$201 · $17/mo
Projected year-2 tax
$358 · $30/mo
Expected delta
+$157/yr (+$13/mo · 77.9%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥108°F today · 21 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
$12,139
− Mortgage interest
−$3,131
− Property taxes
−$201
− Insurance
−$280
− Repairs & maintenance
−$971
− Management
−$971
− Depreciation
−$1,626
Taxable income
$4,958
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,190
After-tax cash flow
$4,401/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

+365.8% since first listed
4 events — show timeline
  • 2026-05-20 Listed $55,900 CARMLS
  • 2026-05-20 Listed $55,900 NEABOR MLS
  • 2012-10-04 Sold (Public Records) $74,000 Public Records
  • 2011-04-22 Sold (Public Records) $12,000 Public Records

Property tax history

+3.8%/yr

Latest (2025): $201 · +5.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…