CashFlowRE
Sign in Sign up
124 S Burgess
C- Composite 51.75
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 +19.5/30.0
  • Appreciation +6.3/10.0
  • DSCR +6.2/10.0
  • 1% rule +4.3/10.0
  • ARV discount +4.3/15.0
  • Schools +3.3/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$124,900

124 S Burgess · Fouke, AR 71837
3 bd · 2.0 ba · 1,208 sqft · SingleFamily public records · 175 Days on market
Built 2008 0.28 ac lot $103/sqft · 7% above area Est $117k · 7% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Do not disturb resident, home is occupied. There are 5 homes in Fouke AR available for purchase all or part with this home. 124 S Burgess, 144 S Burgess, 188 S Burgess, 44 PR 1248 & 124 MC 528. Amazing Country Cottage in beloved Fouke AR. This cottage features 3 bedrooms, 2 full bathrooms, open concept kitchen to living room, separate laundry room, large privacy fenced backyard, covered front & back porches. Located on a low traffic country road, welcome home!

Key facts

  • Open concept kitchen
  • Covered back porches
  • 0.28 acre lot

Tags

OPEN CONCEPT KITCHENLARGE PRIVACY FENCED BACKYARDCOVERED FRONT PORCHESCOVERED BACK PORCHESLOW TRAFFIC COUNTRY ROAD

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/2.0-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $142 ($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 $116k (6.7% below list).
  • Recommended offer: $110k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 57/100 on livability (#373 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: schools D+, crime F, amenities F.
  • Fouke School District (rural): math 37% / reading 40% proficiency, ranked #75 of 238 in AR (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 26 active listings in the ZIP; 21 units permitted in Miller County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($864 loan paydown + $3k appreciation (2.6% local appreciation)).
  • Miller County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (2.6% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 175 days — a 12% lower offer ($110k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 8y 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 $48k; list at $125k implies a 158% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $109,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 175 days. Have you received any prior offers? Is the seller open to a 12% 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. 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.
  7. 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.
  8. 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
0.93%
Cap rate
7.65%
Cash-on-cash
4.86%
DSCR
1.22
GRM
8.9

CMA / ARV

ARV (median comp)
$116,700
List price
$124,900
Delta
7.03%
Verdict
FAIR
Comps
2 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
144 S Burgess 0.03mi 3/2.0 1,170 (-3%) 1mo $124,900 $107 92

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

2.62% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
11.0%
Equity multiple
1.62×
Total profit
$21,560
Equity at exit
$53,523
10-year hold
IRR
13.5%
Equity multiple
2.92×
Total profit
$67,202
Equity at exit
$80,491

Cash invested: $34,972 (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 71837

Home prices YoY
0.9%
Active inventory
26
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,165 medium interval (Pro) →
Mortgage (P&I)
$655
Tax from tax record
$72 /mo · $858/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$245
Net cashflow
$142

Break-even live

Break-even rent $986
Max offer price $124,900
Occupancy floor 83%

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
$31,225
Closing costs
$3,747
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 23 events

  1. 2026-06-19
    days on market $124,900 Active 175 DOM
  2. 2026-06-18
    days on market $124,900 Active 174 DOM
  3. 2026-06-17
    days on market $124,900 Active 173 DOM
  4. 2026-06-16
    days on market $124,900 Active 172 DOM
  5. 2026-06-15
    days on market $124,900 Active 171 DOM
  6. 2026-06-14
    days on market $124,900 Active 169 DOM
  7. 2026-06-13
    days on market $124,900 Active 168 DOM
  8. 2026-06-10
    days on market $124,900 Active 166 DOM
  9. 2026-06-09
    days on market $124,900 Active 165 DOM
  10. 2026-06-08
    days on market $124,900 Active 164 DOM
  11. 2026-06-07
    days on market $124,900 Active 163 DOM
  12. 2026-06-05
    days on market $124,900 Active 160 DOM
  13. 2026-06-03
    days on market $124,900 Active 159 DOM
  14. 2026-06-02
    days on market $124,900 Active 158 DOM
  15. 2026-06-01
    days on market $124,900 Active 157 DOM
  16. 2026-05-31
    days on market $124,900 Active 156 DOM
  17. 2026-05-30
    days on market $124,900 Active 155 DOM
  18. 2026-02-05
    price $124,900 476-char remark
    Show marketing remark (476 chars)

    Do not disturb resident, home is occupied. There are 5 homes in Fouke AR available for purchase all or part with this home. 124 S Burgess, 144 S Burgess, 188 S Burgess, 44 PR 1248 & 124 MC 528. Amazing Country Cottage in beloved Fouke AR. This cottage features 3 bedrooms, 2 full bathrooms, open concept kitchen to living room, separate laundry room, large privacy fenced backyard, covered front & back porches. Located on a low traffic country road, welcome home!

  19. 2025-12-26
    listed $130,000 Active 476-char remark
    Show marketing remark (476 chars)

    Do not disturb resident, home is occupied. There are 5 homes in Fouke AR available for purchase all or part with this home. 124 S Burgess, 144 S Burgess, 188 S Burgess, 44 PR 1248 & 124 MC 528. Amazing Country Cottage in beloved Fouke AR. This cottage features 3 bedrooms, 2 full bathrooms, open concept kitchen to living room, separate laundry room, large privacy fenced backyard, covered front & back porches. Located on a low traffic country road, welcome home!

  20. 2019-10-08
    soldstatus $48,500 171-char remark
    Show marketing remark (171 chars)

    This home is a located within the city limits of Fouke and would make a great starter home or investment property. The inside is like new and is move in ready. Call today!

  21. 2018-10-10
    soldstatus $48,500
  22. 2018-04-23
    listed $60,000 171-char remark
    Show marketing remark (171 chars)

    This home is a located within the city limits of Fouke and would make a great starter home or investment property. The inside is like new and is move in ready. Call today!

  23. 2008-07-15
    soldstatus $55,000

ⓘ 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
$858 · $72/mo
Projected year-2 tax
$858 · $72/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 6/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$13,979
− Mortgage interest
−$6,996
− Property taxes
−$858
− Insurance
−$624
− Repairs & maintenance
−$1,118
− Management
−$1,118
− Depreciation
−$3,633
Taxable loss
−$370
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$89
After-tax cash flow
$1,790/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
Fouke School District
NCES district ID
0506360
Math proficiency
37% ▼ -10.00%
Reading proficiency
40% ▼ -6.00%
Median HH income
$43,624
Composite
32.63/100
National rank
#5666
State rank
#75 of 238 in AR

Livability — Fouke

Score
57/100
State rank
#373
US rank
#22350

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
4,850

Population outlook (Miller County) Hauer SSP2

Today (2025)
44,197 people
By 2030
43,844 · -0.8%
By 2040
42,680 · -3.4%
By 2050
41,024 · -7.2%
By 2075
35,685 · -19.3%
By 2100
28,325 · -35.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Hispanic / Latino 9% Two or more races 3% Native American 1%
Hispanic origin (detail)
Mexican 6% Puerto Rican 2%
Common ancestry
Iranian 3% Lithuanian 1% Scotch-Irish 1%
Foreign-born
1%

Political lean MEDSL · Miller

2024 margin
Solid R (+51.1) · D 23.9% · R 74.9% · Other 1.2%
2008→2024 swing
-17.6pp toward R · 2008: -33.5pp · 2024: -51.1pp
All cycles
2024: R+51.1 2020: R+46.4 2016: R+43.8 2012: R+39.8 2008: R+33.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.62%
Current HPI
288.5306
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

+127.1% since first listed
6 events — show timeline
  • 2026-02-05 Price Changed $124,900 TBOR
  • 2025-12-26 Listed $130,000 TBOR
  • 2019-10-08 Sold (MLS) $48,500 TBOR
  • 2018-10-10 Sold (Public Records) $48,500 Public Records
  • 2018-04-23 Listed $60,000 TBOR
  • 2008-07-15 Sold (Public Records) $55,000 Public Records

Property tax history

+8.6%/yr

Latest (2025): $858 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…