CashFlowRE
Sign in Sign up
511 E Banks St
B Composite 73.84
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 +27.9/30.0
  • Appreciation +10.0/10.0
  • DSCR +9.9/10.0
  • 1% rule +7.7/10.0
  • ARV discount +7.7/15.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$122,900

511 E Banks St · England, AR 72046
3 bd · 2.0 ba · 1,472 sqft · SingleFamily public records · 100 Days on market
Built 1920 0.27 ac lot $83/sqft · 30% above area Est $123k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to the charming community of England! This home offers a great opportunity for a first-time buyer or a savvy investor looking to add another property to their portfolio. Enjoy your morning coffee or relaxing summer evenings on the spacious screened-in back porch—perfect for entertaining while staying comfortable and bug-free. The large fenced-in backyard offers both privacy and security, creating a safe space for pets to roam or the perfect spot to start the garden you’ve always dreamed of. HVAC & Roof are 2 years old! Don’t miss your chance to make this property yours—schedule your showing today! ???

Key facts

  • Fenced-in backyard
  • 0.27 acre lot
  • 2 parking spots

Tags

SCREENED-IN BACK PORCHFENCED-IN BACKYARD

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 $123k.

Deal economics

  • At list price, monthly cash flow is $380 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $123k).
  • Recommended offer: $112k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#96 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime D-, amenities F.
  • England School District (town): math 27% / reading 28% proficiency, ranked #170 of 238 in AR (top 71%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 50 active listings in the ZIP; 185 units permitted in Lonoke County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $13k of equity ($850 loan paydown + $12k appreciation (10.0% local appreciation)).
  • Lonoke County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $34k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 100 days — a 9% lower offer ($112k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 9y 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 $98k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $111,839 (9.0% below list)

Questions for the listing agent

  1. It's been on market 100 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — 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 D 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
1.27%
Cap rate
10.00%
Cash-on-cash
13.25%
DSCR
1.59
GRM
6.6

CMA / ARV

ARV (median comp)
$123,485
List price
$122,900
Delta
-0.47%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
502 E Taylor St 0.10mi 3/1.5 1,642 (+12%) 13mo $80,000 $49 64
322 SE 4th St 0.13mi 2/1.0 (-1) 1,364 (-7%) 12mo $115,000 $84 62
111 SE 4th 0.25mi 3/2.0 1,398 (-5%) 22mo $79,000 $57 62
102 NE 5th St 0.25mi 2/1.0 (-1) 1,320 (-10%) 4mo $102,400 $78 59
217 NW 3rd St 0.64mi 2/1.0 (-1) 1,309 (-11%) 9mo $40,000 $31 36
511 NE First St 0.62mi 3/1.0 1,692 (+15%) 18mo $148,000 $87 27

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
34.0%
Equity multiple
3.65×
Total profit
$91,152
Equity at exit
$110,718
10-year hold
IRR
29.3%
Equity multiple
8.25×
Total profit
$249,448
Equity at exit
$238,768

Cash invested: $34,412 (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 72046

Home prices YoY
20.0%
Active inventory
50
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,556 medium interval (Pro) →
Mortgage (P&I)
$645
Tax est. 1.5%
$154 /mo · $1,844/yr
Insurance
$51
HOA
$0
Vacancy / Maint / Mgmt
$327
Net cashflow
$380

Break-even live

Break-even rent $1,075
Max offer price $122,900
Occupancy floor 71%

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
$30,725
Closing costs
$3,687
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 26 events

  1. 2026-06-19
    days on market $122,900 Active 100 DOM
  2. 2026-06-18
    days on market $122,900 Active 99 DOM
  3. 2026-06-17
    days on market $122,900 Active 98 DOM
  4. 2026-06-16
    days on market $122,900 Active 97 DOM
  5. 2026-06-15
    days on market $122,900 Active 96 DOM
  6. 2026-06-14
    days on market $122,900 Active 94 DOM
  7. 2026-06-12
    statusdays on market $122,900 Active 93 DOM
  8. 2026-06-09
    days on market $122,900 Price Change 90 DOM
  9. 2026-06-08
    days on market $122,900 Price Change 89 DOM
  10. 2026-06-07
    days on market $122,900 Price Change 88 DOM
  11. 2026-06-07
    pricestatusdays on market $122,900 Price Change 87 DOM
  12. 2026-06-04
    days on market $123,900 Active 84 DOM
  13. 2026-06-02
    days on market $123,900 Active 83 DOM
  14. 2026-06-01
    days on market $123,900 Active 82 DOM
  15. 2026-05-31
    days on market $123,900 Active 81 DOM
  16. 2026-05-31
    days on market $123,900 Active 80 DOM
  17. 2026-04-16
    price $123,900 647-char remark
    Show marketing remark (647 chars)

    Welcome to the charming community of England! This home offers a great opportunity for a first-time buyer or a savvy investor looking to add another property to their portfolio. Enjoy your morning coffee or relaxing summer evenings on the spacious screened-in back porch—perfect for entertaining while staying comfortable and bug-free. The large fenced-in backyard offers both privacy and security, creating a safe space for pets to roam or the perfect spot to start the garden you’ve always dreamed of. HVAC & Roof are 2 years old! Don’t miss your chance to make this property yours—schedule your showing today! ???

  18. 2026-04-03
    price $124,900 647-char remark
    Show marketing remark (647 chars)

    Welcome to the charming community of England! This home offers a great opportunity for a first-time buyer or a savvy investor looking to add another property to their portfolio. Enjoy your morning coffee or relaxing summer evenings on the spacious screened-in back porch—perfect for entertaining while staying comfortable and bug-free. The large fenced-in backyard offers both privacy and security, creating a safe space for pets to roam or the perfect spot to start the garden you’ve always dreamed of. HVAC & Roof are 2 years old! Don’t miss your chance to make this property yours—schedule your showing today! ???

  19. 2026-04-01
    price $119,900 647-char remark
    Show marketing remark (647 chars)

    Welcome to the charming community of England! This home offers a great opportunity for a first-time buyer or a savvy investor looking to add another property to their portfolio. Enjoy your morning coffee or relaxing summer evenings on the spacious screened-in back porch—perfect for entertaining while staying comfortable and bug-free. The large fenced-in backyard offers both privacy and security, creating a safe space for pets to roam or the perfect spot to start the garden you’ve always dreamed of. HVAC & Roof are 2 years old! Don’t miss your chance to make this property yours—schedule your showing today! ???

  20. 2026-03-11
    listed $124,900 New Listing 647-char remark
    Show marketing remark (647 chars)

    Welcome to the charming community of England! This home offers a great opportunity for a first-time buyer or a savvy investor looking to add another property to their portfolio. Enjoy your morning coffee or relaxing summer evenings on the spacious screened-in back porch—perfect for entertaining while staying comfortable and bug-free. The large fenced-in backyard offers both privacy and security, creating a safe space for pets to roam or the perfect spot to start the garden you’ve always dreamed of. HVAC & Roof are 2 years old! Don’t miss your chance to make this property yours—schedule your showing today! ???

  21. 2022-08-05
    soldstatus $98,000
  22. 2017-07-12
    soldstatus $75,260
  23. 2017-07-05
    soldstatus $75,260 Sold 102-char remark
    Show marketing remark (102 chars)

    Lot of remodeling, floors, paint, bathrooms, kitchen, appliances, fence. New SHOP with concrete floor.

  24. 2017-05-15
    status Under Contract 102-char remark
    Show marketing remark (102 chars)

    Lot of remodeling, floors, paint, bathrooms, kitchen, appliances, fence. New SHOP with concrete floor.

  25. 2017-05-11
    listed $74,900 New Listing 102-char remark
    Show marketing remark (102 chars)

    Lot of remodeling, floors, paint, bathrooms, kitchen, appliances, fence. New SHOP with concrete floor.

  26. 2010-12-27
    soldstatus $35,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 17% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$18,671
− Mortgage interest
−$6,884
− Property taxes
−$1,844
− Insurance
−$614
− Repairs & maintenance
−$1,494
− Management
−$1,494
− Depreciation
−$3,575
Taxable income
$2,766
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$664
After-tax cash flow
$3,894/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
England School District
NCES district ID
0505850
Math proficiency
27% ▼ -7.00%
Reading proficiency
28% ▼ -2.00%
Median HH income
$36,807
Composite
22.87/100
National rank
#8006
State rank
#170 of 238 in AR

Livability — England

Score
67/100
State rank
#96
US rank
#10256

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
England, AR
Population (ZIP)
4,128

Population outlook (Lonoke County) Hauer SSP2

Today (2025)
78,072 people
By 2030
80,673 · +3.3%
By 2040
84,977 · +8.8%
By 2050
87,778 · +12.4%
By 2075
91,398 · +17.1%
By 2100
87,858 · +12.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Black 20% Hispanic / Latino 6% Two or more races 5%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 4% Serbian 1% Italian 1%
Foreign-born
5% · Canada
Languages at home
93% English-only · Spanish 7%

Political lean MEDSL · Lonoke

2024 margin
Solid R (+53.7) · D 22.2% · R 75.8% · Other 2.0%
2008→2024 swing
-6.2pp toward R · 2008: -47.5pp · 2024: -53.7pp
All cycles
2024: R+53.7 2020: R+52.8 2016: R+53.3 2012: R+50.9 2008: R+47.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 33.41%
Current HPI
200.75
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

+254.0% since first listed
10 events — show timeline
  • 2026-04-16 Price Changed $123,900 CARMLS
  • 2026-04-03 Price Changed $124,900 CARMLS
  • 2026-04-01 Price Changed $119,900 CARMLS
  • 2026-03-11 Listed $124,900 CARMLS
  • 2022-08-05 Sold (Public Records) $98,000 Public Records
  • 2017-07-12 Sold (Public Records) $75,260 Public Records
  • 2017-07-05 Sold (MLS) $75,260 CARMLS
  • 2017-05-15 Pending CARMLS
  • 2017-05-11 Listed $74,900 CARMLS
  • 2010-12-27 Sold (Public Records) $35,000 Public Records

Property tax history

-5.0%/yr

Latest (2025): $119 · -45.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…