CashFlowRE
Sign in Sign up
9 Pear Tree Ln
C Composite 59.34
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.4/30.0
  • Appreciation +10.0/10.0
  • DSCR +4.1/10.0
  • Condition / age +4.0/5.0
  • 1% rule +3.8/10.0
  • Schools +3.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0

$189,000

9 Pear Tree Ln · Highland, AR 72542
3 bd · 2.0 ba · 1,500 sqft · SingleFamily · 14 Days on market
Built 2016 Good condition 2.00 ac lot Est $240k · 21% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Recently renovated barndominium offering approx. 1,500 sq ft on a peaceful ±2-acre setting. This 3-bedroom, 2-bath home features an open-concept kitchen and living room that creates a bright, functional central space for everyday living and entertaining. Central HVAC provides year-round comfort, and the home’s updated layout makes it efficient, low-maintenance, and move-in ready. Enjoy the outdoors from the covered back patio—perfect for morning coffee, evening unwinding, or hosting friends while taking in the quiet country setting. A solid fit for a primary residence, weekend getaway, or investment property with room to breathe and space to enjoy. * * Additional Opportu

Key facts

  • Central hvac
  • Open-concept kitchen
  • Covered back patio

Tags

RECENTLY RENOVATEDOPEN-CONCEPT KITCHENCOVERED BACK PATIOCENTRAL HVACUPDATED LAYOUTPEACEFUL SETTING

Property features AI

Finance

  • Other: Approximately 2 acres lot; Approximate building size 1,500 (from tax records)
  • Financial info: Financing options include VA, FHA, conventional, cash, and USDA/Rural Development

Exterior

  • Utilities: Public sewer; Public water; Electric via co-op; Propane/butane gas; Cable internet available
  • Home design: Metal/vinyl siding
  • Construction: Metal roof; Slab foundation
  • Exterior features: Patio; Level, cleared lot

Interior

  • Kitchen: Microwave; Electric range; Dishwasher; Refrigerator stays
  • Flooring: Luxury vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump; Central electric heating; Central electric cooling
  • Interior features: Washer connection; Dryer connection (electric); Gas water heater; Ceiling fans; Walk-in shower
  • Laundry & utility: Laundry room; Washer and dryer connections

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 $189k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $5 ($60/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 $166k (12.2% below list).
  • Recommended offer: $166k (12.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 64/100 on livability (#169 in AR) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A; Watch: amenities F, commute F, employment D-.
  • Highland School District (town): math 43% / reading 39% proficiency, ranked #66 of 238 in AR (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Cherokee Elementary School (math 58% / reading 40%, grade D, #108 of 454 statewide, top 24%, 594 students, 100% FRL); Highland High School (math 31% / reading 44%, grade F, #62 of 292 statewide, top 21%, 526 students, 100% FRL) — zoned schools average 100% FRL vs 56% district-wide (44 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 131 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 $20k of equity ($1k loan paydown + $19k appreciation (10.0% 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 (10.0% appreciation + 3.0% rent growth), your $53k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $165,964 (12.2% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
0.88%
Cap rate
6.32%
Cash-on-cash
0.11%
DSCR
1.01
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$240,000
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
36 Alma Ln Ln 0.63mi 3/2.0 1,566 (+4%) 7mo $180,000 $115 58
108 Dusty Trl 0.63mi 3/2.0 1,280 (-15%) 9mo $204,900 $160 39
104 Dusty Trl 0.65mi 3/2.0 1,280 (-15%) 14mo $225,000 $176 34

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
24.4%
Equity multiple
2.95×
Total profit
$103,277
Equity at exit
$170,266
10-year hold
IRR
21.6%
Equity multiple
6.74×
Total profit
$303,933
Equity at exit
$367,185

Cash invested: $52,920 (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 72542

Home prices YoY
26.5%
Active inventory
131
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,660 medium interval (Pro) →
Mortgage (P&I)
$991
Tax est. 1.5%
$236 /mo · $2,835/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$349
Net cashflow
$5

Break-even live

Break-even rent $1,653
Max offer price $189,000
Occupancy floor 95%

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
$47,250
Closing costs
$5,670
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 12 events

  1. 2026-06-19
    days on market $189,000 Active 14 DOM
  2. 2026-06-18
    days on market $189,000 Active 13 DOM
  3. 2026-06-17
    days on market $189,000 Active 12 DOM
  4. 2026-06-16
    days on market $189,000 Active 11 DOM
  5. 2026-06-15
    days on market $189,000 Active 10 DOM
  6. 2026-06-14
    days on market $189,000 Active 8 DOM
  7. 2026-06-12
    statusdays on market $189,000 Active 7 DOM
  8. 2026-06-09
    days on market $189,000 New Listing 4 DOM
  9. 2026-06-08
    days on market $189,000 New Listing 3 DOM
  10. 2026-06-07
    days on market $189,000 New Listing 2 DOM
  11. 2026-06-07
    remarks 680-char remark
  12. 2026-06-07
    listed $189,000 New Listing 1 DOM

ⓘ 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 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% 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
$19,916
− Mortgage interest
−$10,587
− Property taxes
−$2,835
− Insurance
−$945
− Repairs & maintenance
−$1,593
− Management
−$1,593
− Depreciation
−$5,498
Taxable loss
−$3,136
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$753
After-tax cash flow
$812/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.

Condition & rehab AI · 13 photos

Good 80/100 Cosmetic rehab

This recently renovated barndominium is in good condition with a good condition score of 80. It is move-in ready and offers a peaceful setting with a 2-acre lot. The home has an open-concept kitchen and living room, updated appliances, and central HVAC. The property has a good curb appeal and could benefit from some landscaping and exterior painting to further enhance its value.

Value-add opportunities

  • Both landscaping and curb appeal — enhances curb appeal and could attract more buyers
  • Both painting exterior — fresh paint can improve curb appeal and home value
  • Resale upgrading kitchen appliances — newer appliances can attract more buyers
  • Resale upgrading bathroom fixtures — updated fixtures can enhance the home's appeal

Renovation cost estimate screening

Value-add ROI direction

  • Both landscaping and curb appeal — enhances curb appeal and could attract more buyers
  • Both painting exterior — fresh paint can improve curb appeal and home value
  • Resale upgrading kitchen appliances — newer appliances can attract more buyers
  • Resale upgrading bathroom fixtures — updated fixtures can enhance the home's appeal

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Highland School District
NCES district ID
0507770
Math proficiency
43% ▼ -7.00%
Reading proficiency
39% ▼ -9.00%
Median HH income
$32,066
Composite
33.63/100
National rank
#5400
State rank
#66 of 238 in AR

Livability — Highland

Score
64/100
State rank
#169
US rank
#14238

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
3,829

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 (88%)
Race & ethnicity
White 88% Two or more races 9% Asian 1%
Common ancestry
Lithuanian 9% Slovak 3% Italian 2%
Foreign-born
1%
Languages at home
99% English-only · Other Indo-European 1%

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
▲ 40.05%
Current HPI
191.38
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
2 events — show timeline
  • 2026-06-06 Listed $189,000 NEABOR MLS
  • 2026-06-05 Listed $189,000 CARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…