CashFlowRE
Sign in Sign up
6204 Dollarway
C- Composite 53.96
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 +19.7/30.0
  • ARV discount +13.0/15.0
  • DSCR +6.2/10.0
  • 1% rule +4.3/10.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,999

6204 Dollarway · Pine Bluff, AR 71602
3 bd · 2.0 ba · 1,858 sqft · SingleFamily public records · 249 Days on market
Built 1966 $75/sqft · 12% below area Est $159k · 12% under

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

Listing remarks MLS

Move-In Ready in White Hall School District! Recently painted and featuring beautiful wood floors, this home offers plenty of space and comfort. Enjoy two large living areas, a primary suite, and an easy, functional layout that’s perfect for everyday living. Don’t miss your chance to make this your new home — contact us today for details, to schedule a showing, or to connect with our preferred lender to explore financing options. Note: Fireplace is non-working.

Key facts

  • Primary suite
  • Detached
  • Built 1966

Tags

WHITE HALL SCHOOL DISTRICTBEAUTIFUL WOOD FLOORSTWO LARGE LIVING AREASPRIMARY SUITEEASY FUNCTIONAL LAYOUTDETACHED

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 $140k.

Deal economics

  • At list price, monthly cash flow is $164 ($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 $131k (6.5% below list).
  • Recommended offer: $123k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 50/100 on livability (#483 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: crime F, amenities F, commute F.
  • White Hall School District (rural): math 36% / reading 38% proficiency, ranked #86 of 238 in AR (top 36%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Taylor Elementary School (math 37% / reading 47%, grade F, #173 of 454 statewide, top 43%, 387 students, 62% FRL); White Hall Junior High School (math 40% / reading 39%, grade F, #92 of 201 statewide, top 50%, 703 students, 54% FRL); White Hall High School (math 23% / reading 34%, grade F, #157 of 292 statewide, top 54%, 969 students, 53% FRL) — zoned schools average 56% FRL vs 36% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 93 active listings in the ZIP; 62 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Jefferson County population projected at -33% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 249 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 11y ago; this cycle's ask has dropped $15k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $123,199 (12.0% below list)

Questions for the listing agent

  1. It's been on market 249 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1966 — 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 F-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
0.93%
Cap rate
7.70%
Cash-on-cash
5.03%
DSCR
1.22
GRM
8.9

CMA / ARV

ARV (median comp)
$159,294
List price
$139,999
Delta
-12.11%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6802 White Oak Cv 0.44mi 4/2.0 (+1) 1,828 (-2%) 11mo $186,000 $102 63
6905 White Oak Cv 0.55mi 4/2.0 (+1) 1,934 (+4%) 0mo $150,000 $78 62
214 Sidney St 0.34mi 3/2.5 1,970 (+6%) 14mo $155,000 $79 60
300 Center St 0.63mi 3/2.0 1,592 (-14%) 5mo $189,900 $119 43
6907 White Oak Cv 0.56mi 3/2.0 1,707 (-8%) 21mo $130,000 $76 43
6601 Brown Rd 0.71mi 3/2.0 1,754 (-6%) 18mo $200,000 $114 42
6916 Oxford Dr 0.60mi 3/2.5 1,607 (-14%) 21mo $157,000 $98 30

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
-8.5%
Equity multiple
0.69×
Total profit
$-12,270
Equity at exit
$20,874
10-year hold
IRR
0.9%
Equity multiple
1.07×
Total profit
$2,617
Equity at exit
$12,105

Cash invested: $39,200 (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 71602

Home prices YoY
-7.8%
Active inventory
93
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,309 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$77 /mo · $929/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$164

Break-even live

Break-even rent $1,101
Max offer price $139,999
Occupancy floor 82%

Sensitivity live

Price -10% $243 -5% $204 +0% $164 +5% $125 +10% $85
Rent -10% $61 -5% $112 +0% $164 +5% $216 +10% $268
Rate -1.0pp $235 -0.5pp $200 base $164 +0.5pp $128 +1.0pp $91

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
$35,000
Closing costs
$4,200
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 36 events

  1. 2026-06-21
    days on market $139,999 Active 249 DOM
  2. 2026-06-19
    days on market $139,999 Active 247 DOM
  3. 2026-06-18
    days on market $139,999 Active 246 DOM
  4. 2026-06-17
    days on market $139,999 Active 245 DOM
  5. 2026-06-16
    days on market $139,999 Active 244 DOM
  6. 2026-06-15
    days on market $139,999 Active 243 DOM
  7. 2026-06-14
    days on market $139,999 Active 241 DOM
  8. 2026-06-12
    days on market $139,999 Active 240 DOM
  9. 2026-06-09
    days on market $139,999 Active 237 DOM
  10. 2026-06-08
    days on market $139,999 Active 236 DOM
  11. 2026-06-07
    days on market $139,999 Active 235 DOM
  12. 2026-06-05
    days on market $139,999 Active 232 DOM
  13. 2026-06-03
    days on market $139,999 Active 231 DOM
  14. 2026-06-02
    days on market $139,999 Active 230 DOM
  15. 2026-06-01
    days on market $139,999 Active 229 DOM
  16. 2026-05-31
    days on market $139,999 Active 228 DOM
  17. 2026-05-30
    days on market $139,999 Active 227 DOM
  18. 2026-05-09
    price $139,999 484-char remark
    Show marketing remark (484 chars)

    Move-In Ready in White Hall School District! Recently painted and featuring beautiful wood floors, this home offers plenty of space and comfort. Enjoy two large living areas, a primary suite, and an easy, functional layout that’s perfect for everyday living. Don’t miss your chance to make this your new home — contact us today for details, to schedule a showing, or to connect with our preferred lender to explore financing options. Note: Fireplace is non-working.

  19. 2026-02-19
    price $144,000 484-char remark
    Show marketing remark (484 chars)

    Move-In Ready in White Hall School District! Recently painted and featuring beautiful wood floors, this home offers plenty of space and comfort. Enjoy two large living areas, a primary suite, and an easy, functional layout that’s perfect for everyday living. Don’t miss your chance to make this your new home — contact us today for details, to schedule a showing, or to connect with our preferred lender to explore financing options. Note: Fireplace is non-working.

  20. 2026-02-18
    status Price Change 484-char remark
    Show marketing remark (484 chars)

    Move-In Ready in White Hall School District! Recently painted and featuring beautiful wood floors, this home offers plenty of space and comfort. Enjoy two large living areas, a primary suite, and an easy, functional layout that’s perfect for everyday living. Don’t miss your chance to make this your new home — contact us today for details, to schedule a showing, or to connect with our preferred lender to explore financing options. Note: Fireplace is non-working.

  21. 2026-02-11
    status Under Contract 484-char remark
    Show marketing remark (484 chars)

    Move-In Ready in White Hall School District! Recently painted and featuring beautiful wood floors, this home offers plenty of space and comfort. Enjoy two large living areas, a primary suite, and an easy, functional layout that’s perfect for everyday living. Don’t miss your chance to make this your new home — contact us today for details, to schedule a showing, or to connect with our preferred lender to explore financing options. Note: Fireplace is non-working.

  22. 2025-11-08
    price $149,500 484-char remark
    Show marketing remark (484 chars)

    Move-In Ready in White Hall School District! Recently painted and featuring beautiful wood floors, this home offers plenty of space and comfort. Enjoy two large living areas, a primary suite, and an easy, functional layout that’s perfect for everyday living. Don’t miss your chance to make this your new home — contact us today for details, to schedule a showing, or to connect with our preferred lender to explore financing options. Note: Fireplace is non-working.

  23. 2025-10-08
    listed $155,000 New Listing 484-char remark
    Show marketing remark (484 chars)

    Move-In Ready in White Hall School District! Recently painted and featuring beautiful wood floors, this home offers plenty of space and comfort. Enjoy two large living areas, a primary suite, and an easy, functional layout that’s perfect for everyday living. Don’t miss your chance to make this your new home — contact us today for details, to schedule a showing, or to connect with our preferred lender to explore financing options. Note: Fireplace is non-working.

  24. 2025-09-01
    historical
  25. 2025-01-23
    price $125,000
  26. 2025-01-23
    status Price Change
  27. 2025-01-01
    historical
  28. 2024-10-13
    price $124,900
  29. 2024-10-13
    status Back on Market
  30. 2024-06-12
    status Under Contract
  31. 2024-05-20
    price $127,500
  32. 2024-04-24
    listed $129,500 New Listing
  33. 2021-04-01
    historical
  34. 2020-09-10
    listed $80,000 New Listing
  35. 2015-09-01
    historical
  36. 2015-06-03
    listed $79,500 Active

ⓘ 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
$929 · $77/mo
Projected year-2 tax
$929 · $77/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 6/10 Major FEMA zone X (unshaded) · 75% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 19% 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
$15,708
− Mortgage interest
−$7,842
− Property taxes
−$929
− Insurance
−$700
− Repairs & maintenance
−$1,257
− Management
−$1,257
− Depreciation
−$4,073
Taxable loss
−$349
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$84
After-tax cash flow
$2,054/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
White Hall School District
NCES district ID
0514140
Math proficiency
36% ▼ -12.00%
Reading proficiency
38% ▼ -13.00%
Median HH income
$51,633
Composite
32.16/100
National rank
#5788
State rank
#86 of 238 in AR

Livability — Pine Bluff

Score
50/100
State rank
#483
US rank
#25645

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pine Bluff, AR
City population
29,578
Population (ZIP)
15,922

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
63,110 people
By 2030
58,519 · -7.3%
By 2040
49,740 · -21.2%
By 2050
42,331 · -32.9%
By 2075
29,591 · -53.1%
By 2100
21,047 · -66.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 58% Black 32% Two or more races 5% Hispanic / Latino 4% Asian 1%
Common ancestry
Italian 1% Slovak 1% Serbian 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Jefferson

2024 margin
Strong D (+20.1) · D 59.2% · R 39.2% · Other 1.6%
2008→2024 swing
-6.2pp toward R · 2008: 26.3pp · 2024: 20.1pp
All cycles
2024: D+20.1 2020: D+21.7 2016: D+25.3 2012: D+29.0 2008: D+26.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -18.84%
Current HPI
223.9305
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

+76.1% since first listed
19 events — show timeline
  • 2026-05-09 Price Changed $139,999 CARMLS
  • 2026-02-19 Price Changed $144,000 CARMLS
  • 2026-02-18 Relisted CARMLS
  • 2026-02-11 Pending CARMLS
  • 2025-11-08 Price Changed $149,500 CARMLS
  • 2025-10-08 Listed $155,000 CARMLS
  • 2025-09-01 Listing Removed CARMLS
  • 2025-01-23 Price Changed $125,000 CARMLS
  • 2025-01-23 Relisted CARMLS
  • 2025-01-01 Listing Removed CARMLS
  • 2024-10-13 Price Changed $124,900 CARMLS
  • 2024-10-13 Relisted CARMLS
  • 2024-06-12 Pending CARMLS
  • 2024-05-20 Price Changed $127,500 CARMLS
  • 2024-04-24 Listed $129,500 CARMLS
  • 2021-04-01 Listing Removed CARMLS
  • 2020-09-10 Listed $80,000 CARMLS
  • 2015-09-01 Listing Removed CARMLS
  • 2015-06-03 Listed $79,500 CARMLS

Property tax history

+1.5%/yr

Latest (2025): $929 · +8.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…