CashFlowRE
Sign in Sign up
2606 Nestle Way
B- Composite 68.56
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 +1.9/10.0
  • Appreciation +0.0/10.0

$49,900

2606 Nestle Way · Jonesboro, AR 72401
3 bd · 1.5 ba · 1,300 sqft · SingleFamily public records · 38 Days on market
Built 1965 1.00 ac lot $38/sqft · 63% below area

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

Listing remarks MLS

Calling all investors! Opportunity awaits at 2606 Nestle Way in Jonesboro. This property is priced at just $50,000 and is ready for the right buyer to bring it back to life. Offers a great chance to renovate, flip, or rebuild in a convenient Jonesboro location. Whether you're an experienced investor or looking for your next project, this property provides plenty of upside potential at an affordable entry point. Being sold as is with no repairs to be made by the seller. Don't miss this opportunity to create value and transform this property into something special.

Key facts

  • 1 acre of land
  • 1 acre lot
  • Built 1965

Tags

1 ACRE OF LANDEASY ACCESS TO INTERSTATE

Property features AI

Finance

  • Other: Approximately 1 acre lot; Acreage source: Tax records

Exterior

  • Home design: Single-family property; Approximately 1,300 square feet
  • Construction: Composition roof; Crawl space foundation
  • Exterior features: Brick exterior; Level lot; Paved road access

Interior

  • Flooring: Tile
  • Bathrooms: Two full bathrooms
  • Heating & cooling: No central heating; No central cooling
  • Interior features: Tile flooring; 2 full bathrooms

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 $50k.

Deal economics

  • At list price, monthly cash flow is $742 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Recommended offer: $48k (3.0% below list) — sets the bar for market timing.
  • Cap rate 24.1% 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: schools D, crime F, amenities F.
  • Nettleton School District (urban): math 21% / reading 24% proficiency, ranked #199 of 238 in AR (top 84%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • 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).
  • This rent runs 38% 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 $345 of loan paydown is wiped out by about $1k 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 $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • 3 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.
  • Current owner paid $37k; 35% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $48,403 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
2.84%
Cap rate
24.13%
Cash-on-cash
63.70%
DSCR
3.83
GRM
2.9

CMA / ARV

ARV (median comp)
$134,689
List price
$49,900
Delta
-62.95%
Verdict
UNDERPRICED
Comps
4 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2900 Nestle Way 0.26mi 3/2.0 1,327 (+2%) 18mo $137,000 $103 67

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
63.5%
Equity multiple
3.87×
Total profit
$40,111
Equity at exit
$7,440
10-year hold
IRR
68.2%
Equity multiple
8.14×
Total profit
$99,739
Equity at exit
$4,314

Cash invested: $13,972 (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 72401

Home prices YoY
-34.2%
Rents YoY
3.6%
Active inventory
295
Price-to-rent
2.9×

Monthly cashflow live

Estimated rent
$1,417 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$95 /mo · $1,142/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$298
Net cashflow
$742

Break-even live

Break-even rent $478
Max offer price $49,900
Occupancy floor 43%

Sensitivity live

Price -10% $770 -5% $756 +0% $742 +5% $728 +10% $713
Rent -10% $630 -5% $686 +0% $742 +5% $798 +10% $854
Rate -1.0pp $767 -0.5pp $754 base $742 +0.5pp $729 +1.0pp $716

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
$12,475
Closing costs
$1,497
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 13 events

  1. 2026-05-31
    status $49,900 Under Contract 38 DOM
  2. 2026-05-31
    days on market $49,900 Active 38 DOM
  3. 2026-05-30
    days on market $49,900 Active 37 DOM
  4. 2026-04-23
    listed $49,900 Active 440-char remark
  5. 2026-04-23
    listed $49,900 New Listing 387-char remark
  6. 2026-01-05
    soldstatus $37,000
    Show marketing remark (569 chars)

    Calling all investors! Opportunity awaits at 2606 Nestle Way in Jonesboro. This property is priced at just $50,000 and is ready for the right buyer to bring it back to life. Offers a great chance to renovate, flip, or rebuild in a convenient Jonesboro location. Whether you're an experienced investor or looking for your next project, this property provides plenty of upside potential at an affordable entry point. Being sold as is with no repairs to be made by the seller. Don't miss this opportunity to create value and transform this property into something special.

  7. 2025-12-31
    status Under Contract
    Show marketing remark (593 chars)

    Calling all investors! Opportunity awaits at 2606 Nestle Way in Jonesboro. This property is priced at just $50,000 and is ready for the right buyer to bring it back to life. Offers a great chance to renovate, flip, or rebuild in a convenient Jonesboro location. Whether you’re an experienced investor or looking for your next project, this property provides plenty of upside potential at an affordable entry point. Being sold "as is" with no repairs to be made by the seller. Don’t miss this opportunity to create value and transform this property into something special.

  8. 2025-12-31
    status Take Backups
    Show marketing remark (593 chars)

    Calling all investors! Opportunity awaits at 2606 Nestle Way in Jonesboro. This property is priced at just $50,000 and is ready for the right buyer to bring it back to life. Offers a great chance to renovate, flip, or rebuild in a convenient Jonesboro location. Whether you’re an experienced investor or looking for your next project, this property provides plenty of upside potential at an affordable entry point. Being sold "as is" with no repairs to be made by the seller. Don’t miss this opportunity to create value and transform this property into something special.

  9. 2025-12-30
    soldstatus $37,000 Sold
    Show marketing remark (593 chars)

    Calling all investors! Opportunity awaits at 2606 Nestle Way in Jonesboro. This property is priced at just $50,000 and is ready for the right buyer to bring it back to life. Offers a great chance to renovate, flip, or rebuild in a convenient Jonesboro location. Whether you’re an experienced investor or looking for your next project, this property provides plenty of upside potential at an affordable entry point. Being sold "as is" with no repairs to be made by the seller. Don’t miss this opportunity to create value and transform this property into something special.

  10. 2025-11-21
    historical
    Show marketing remark (593 chars)

    Calling all investors! Opportunity awaits at 2606 Nestle Way in Jonesboro. This property is priced at just $50,000 and is ready for the right buyer to bring it back to life. Offers a great chance to renovate, flip, or rebuild in a convenient Jonesboro location. Whether you’re an experienced investor or looking for your next project, this property provides plenty of upside potential at an affordable entry point. Being sold "as is" with no repairs to be made by the seller. Don’t miss this opportunity to create value and transform this property into something special.

  11. 2025-10-28
    historical Take Backups
    Show marketing remark (593 chars)

    Calling all investors! Opportunity awaits at 2606 Nestle Way in Jonesboro. This property is priced at just $50,000 and is ready for the right buyer to bring it back to life. Offers a great chance to renovate, flip, or rebuild in a convenient Jonesboro location. Whether you’re an experienced investor or looking for your next project, this property provides plenty of upside potential at an affordable entry point. Being sold "as is" with no repairs to be made by the seller. Don’t miss this opportunity to create value and transform this property into something special.

  12. 2025-10-25
    price $44,900
    Show marketing remark (593 chars)

    Calling all investors! Opportunity awaits at 2606 Nestle Way in Jonesboro. This property is priced at just $50,000 and is ready for the right buyer to bring it back to life. Offers a great chance to renovate, flip, or rebuild in a convenient Jonesboro location. Whether you’re an experienced investor or looking for your next project, this property provides plenty of upside potential at an affordable entry point. Being sold "as is" with no repairs to be made by the seller. Don’t miss this opportunity to create value and transform this property into something special.

  13. 2025-10-17
    listed $50,000 New Listing
    Show marketing remark (593 chars)

    Calling all investors! Opportunity awaits at 2606 Nestle Way in Jonesboro. This property is priced at just $50,000 and is ready for the right buyer to bring it back to life. Offers a great chance to renovate, flip, or rebuild in a convenient Jonesboro location. Whether you’re an experienced investor or looking for your next project, this property provides plenty of upside potential at an affordable entry point. Being sold "as is" with no repairs to be made by the seller. Don’t miss this opportunity to create value and transform this property into something special.

ⓘ 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
$1,142 · $95/mo
Projected year-2 tax
$1,142 · $95/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$17,002
− Mortgage interest
−$2,795
− Property taxes
−$1,142
− Insurance
−$250
− Repairs & maintenance
−$1,360
− Management
−$1,360
− Depreciation
−$1,452
Taxable income
$8,643
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,074
After-tax cash flow
$6,826/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
Nettleton School District
NCES district ID
0510440
Math proficiency
21% ▼ -16.00%
Reading proficiency
24% ▼ -12.00%
Median HH income
$39,754
Composite
19.0/100
National rank
#8846
State rank
#199 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

-0.2% since first listed
10 events — show timeline
  • 2026-05-31 Pending CARMLS
  • 2026-04-23 Listed $49,900 CARMLS
  • 2026-01-05 Sold (MLS) $37,000 NEABOR MLS
  • 2025-12-31 Pending CARMLS
  • 2025-12-31 Relisted CARMLS
  • 2025-12-30 Sold (MLS) $37,000 CARMLS
  • 2025-11-21 Listing Removed CARMLS
  • 2025-10-28 Contingent CARMLS
  • 2025-10-25 Price Changed $44,900 CARMLS
  • 2025-10-17 Listed $50,000 CARMLS

Property tax history

+14.5%/yr

Latest (2025): $1,142 · +10.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…