CashFlowRE
Sign in Sign up
66 S Cammack St
B+ Composite 79.16
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.9/10.0
  • Appreciation +5.0/10.0
  • Schools +3.2/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$79,000

66 S Cammack St · Evening Shade, AR 72532
3 bd · 1.0 ba · 1,104 sqft · SingleFamily public records · 122 Days on market
Built 1971 $72/sqft · 27% below area Est $108k · 27% under

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

Listing remarks MLS

Great starter home or investment property. Enjoy quiet, country living in the quaint community of Evening Shade, AR. This home has that ''back-in-time'' feel, drawing in memories of a simpler life. It has 3 bedrooms and 1 bath on half an acer lot . It's just waiting for you to add your special touch to make this unique property the place you make your own memories.

Key facts

  • Built 1971
  • Listed 121 days

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/1.0-bath single-family listed at $79k.

Deal economics

  • At list price, monthly cash flow is $331 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $79k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 60/100 on livability (#268 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.
  • Cave City School District (rural): math 38% / reading 40% proficiency, ranked #87 of 238 in AR (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Cave City Elementary School (math 39% / reading 41%, grade F, #203 of 454 statewide, top 45%, 576 students, 74% FRL); Cave City Middle School Career And Collegiate Preparatory (math 45% / reading 41%, grade D-, #70 of 201 statewide, top 38%, 288 students, 83% FRL, charter); Cave City High Career & Collegiate Preparatory School (math 27% / reading 37%, grade F, #119 of 292 statewide, top 43%, 371 students, 72% FRL, charter) — zoned schools average 76% FRL vs 60% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 22 active listings in the ZIP; 4 units permitted in Sharp County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($546 loan paydown + $2k appreciation (3.0% local appreciation)).
  • Sharp County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 122 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $20k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $69,520 (12.0% below list)

Questions for the listing agent

  1. It's been on market 122 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 1971 — 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
1.29%
Cap rate
11.32%
Cash-on-cash
17.97%
DSCR
1.80
GRM
6.4

CMA / ARV

ARV (median comp)
$108,449
List price
$79,000
Delta
-27.15%
Verdict
UNDERPRICED
Comps
7 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
56 Sidney 0.44mi 3/1.0 1,126 (+2%) 1mo $190,000 $169 75

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
24.4%
Equity multiple
2.38×
Total profit
$30,583
Equity at exit
$35,522
10-year hold
IRR
25.2%
Equity multiple
4.58×
Total profit
$79,286
Equity at exit
$54,743

Cash invested: $22,120 (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 72532

Active inventory
22
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,023 medium interval (Pro) →
Mortgage (P&I)
$414
Tax from tax record
$29 /mo · $353/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$215
Net cashflow
$331

Break-even live

Break-even rent $603
Max offer price $79,000
Occupancy floor 63%

Sensitivity live

Price -10% $376 -5% $354 +0% $331 +5% $309 +10% $286
Rent -10% $250 -5% $291 +0% $331 +5% $372 +10% $412
Rate -1.0pp $371 -0.5pp $351 base $331 +0.5pp $311 +1.0pp $290

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
$19,750
Closing costs
$2,370
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 19 events

  1. 2026-06-21
    days on market $79,000 Active 122 DOM
  2. 2026-06-19
    days on market $79,000 Active 120 DOM
  3. 2026-06-18
    days on market $79,000 Active 119 DOM
  4. 2026-06-17
    days on market $79,000 Active 118 DOM
  5. 2026-06-16
    days on market $79,000 Active 117 DOM
  6. 2026-06-15
    days on market $79,000 Active 116 DOM
  7. 2026-06-14
    days on market $79,000 Active 114 DOM
  8. 2026-06-12
    days on market $79,000 Active 113 DOM
  9. 2026-06-09
    days on market $79,000 Active 110 DOM
  10. 2026-06-08
    days on market $79,000 Active 109 DOM
  11. 2026-06-07
    days on market $79,000 Active 108 DOM
  12. 2026-06-07
    days on market $79,000 Active 107 DOM
  13. 2026-06-02
    days on market $79,000 Active 103 DOM
  14. 2026-06-01
    days on market $79,000 Active 102 DOM
  15. 2026-05-31
    days on market $79,000 Active 101 DOM
  16. 2026-05-30
    days on market $79,000 Active 100 DOM
  17. 2026-03-12
    price $79,000 367-char remark
    Show marketing remark (367 chars)

    Great starter home or investment property. Enjoy quiet, country living in the quaint community of Evening Shade, AR. This home has that ''back-in-time'' feel, drawing in memories of a simpler life. It has 3 bedrooms and 1 bath on half an acer lot . It's just waiting for you to add your special touch to make this unique property the place you make your own memories.

  18. 2026-02-19
    listed $79,000 New Listing
    Show marketing remark (367 chars)

    Great starter home or investment property. Enjoy quiet, country living in the quaint community of Evening Shade, AR. This home has that ''back-in-time'' feel, drawing in memories of a simpler life. It has 3 bedrooms and 1 bath on half an acer lot . It's just waiting for you to add your special touch to make this unique property the place you make your own memories.

  19. 2026-02-19
    listed $99,000 Active 367-char remark
    Show marketing remark (367 chars)

    Great starter home or investment property. Enjoy quiet, country living in the quaint community of Evening Shade, AR. This home has that ''back-in-time'' feel, drawing in memories of a simpler life. It has 3 bedrooms and 1 bath on half an acer lot . It's just waiting for you to add your special touch to make this unique property the place you make your own memories.

ⓘ 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
$353 · $29/mo
Projected year-2 tax
$506 · $42/mo
Expected delta
+$152/yr (+$13/mo · 43.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥110°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% 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
$12,271
− Mortgage interest
−$4,425
− Property taxes
−$353
− Insurance
−$395
− Repairs & maintenance
−$982
− Management
−$982
− Depreciation
−$2,298
Taxable income
$2,836
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$681
After-tax cash flow
$3,294/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
Cave City School District
NCES district ID
0504050
Math proficiency
38% ▼ -12.00%
Reading proficiency
40% ▼ -8.00%
Median HH income
$33,795
Composite
32.11/100
National rank
#5801
State rank
#87 of 238 in AR

Livability — Evening Shade

Score
60/100
State rank
#268
US rank
#19206

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Evening Shade, AR
Population (ZIP)
1,039

Population outlook (Sharp County) Hauer SSP2

Today (2025)
16,170 people
By 2030
15,711 · -2.8%
By 2040
14,974 · -7.4%
By 2050
14,420 · -10.8%
By 2075
13,235 · -18.2%
By 2100
11,492 · -28.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 10% Hispanic / Latino 3%
Common ancestry
Iranian 2% Serbian 2% Italian 2%
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Sharp

2024 margin
Solid R (+62.7) · D 17.7% · R 80.4% · Other 1.9%
2008→2024 swing
-33.7pp toward R · 2008: -28.9pp · 2024: -62.7pp
All cycles
2024: R+62.7 2020: R+60.0 2016: R+54.7 2012: R+38.8 2008: R+28.9

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

+0.0% since first listed
3 events — show timeline
  • 2026-03-12 Price Changed $79,000 Batesville
  • 2026-02-19 Listed $99,000 Batesville
  • 2026-02-19 Listed $79,000 CARMLS

Property tax history

+159.6%/yr

Latest (2020): $353 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…