CashFlowRE
Sign in Sign up
16 Fairview Dr
B+ Composite 78.67
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 +9.0/10.0
  • Appreciation +4.5/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0

$88,000

16 Fairview Dr · McGehee, AR 71654
3 bd · 2.0 ba · 1,919 sqft · SingleFamily public records · 8 Days on market
Built 1974 0.64 ac lot Est $117k · 25% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This pleasant 3-bedroom, 2-bath brick home sits on a spacious corner lot in McGehee, Arkansas. Featuring a low-maintenance brick exterior and a covered carport, the home offers a functional layout with comfortable living space. The large, level yard provides plenty of room for outdoor activities and gardening. A generous concrete patio in the backyard and screened porch are perfect for entertaining or relaxing. Additional highlights include a detached storage building and mature trees that frame the property. Ideal for families or investors seeking a solid, well-located home in a quiet neighborhood.

Key facts

  • Level yard
  • Brick exterior
  • Covered carport

Tags

BRICK EXTERIORCOVERED CARPORTLEVEL YARDCONCRETE PATIOSCREENED PORCHDETACHED STORAGE BUILDING

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 $88k.

Deal economics

  • At list price, monthly cash flow is $350 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $88k).

Location & tenants

  • Location reads 66/100 on livability (#122 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, amenities F, commute F.
  • Mcgehee School District (town): math 24% / reading 23% proficiency, ranked #200 of 238 in AR (top 84%) — 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: 20 active listings in the ZIP; 4 units permitted in Desha County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.0%/yr); year-one equity from $608 of loan paydown is wiped out by about $891 of value loss. Plan a longer hold.
  • Desha County population projected at -31% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-1.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $55k; list at $88k implies a 60% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $88,000

Questions for the listing agent

  1. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.40%
Cap rate
11.07%
Cash-on-cash
17.07%
DSCR
1.76
GRM
6.0

CMA / ARV

ARV (on-the-fly)
$117,059
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16 Fairview Dr 0.00mi 3/2.0 1,919 (0%) 1mo $85,000 $44 99
10 Shannon 0.18mi 3/2.0 2,062 (+8%) 13mo $50,000 $24 68
1 Adcock Cir 0.37mi 3/2.0 1,920 (+0%) 18mo $150,000 $78 68
914 N 2nd St 0.51mi 4/2.0 (+1) 2,123 (+11%) 8mo $130,000 $61 46

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

Projected returns pro-forma

-1.01% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
14.1%
Equity multiple
1.64×
Total profit
$15,669
Equity at exit
$21,188
10-year hold
IRR
20.0%
Equity multiple
3.01×
Total profit
$49,609
Equity at exit
$22,203

Cash invested: $24,640 (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 71654

Home prices YoY
-0.9%
Active inventory
20
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,231 medium interval (Pro) →
Mortgage (P&I)
$461
Tax from tax record
$124 /mo · $1,485/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$350

Break-even live

Break-even rent $787
Max offer price $88,000
Occupancy floor 67%

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
$22,000
Closing costs
$2,640
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 4 events

  1. 2026-04-08
    status Under Contract
  2. 2026-03-31
    listed $88,000 New Listing
  3. 2012-07-25
    soldstatus $55,000
  4. 1974-05-07
    soldstatus $22,015

ⓘ 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
$1,485 · $124/mo
Projected year-2 tax
$1,485 · $124/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 5/10 Major FEMA zone X (shaded) · 49% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$14,770
− Mortgage interest
−$4,929
− Property taxes
−$1,485
− Insurance
−$440
− Repairs & maintenance
−$1,182
− Management
−$1,182
− Depreciation
−$2,560
Taxable income
$2,992
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$718
After-tax cash flow
$3,487/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
Mcgehee School District
NCES district ID
0509630
Math proficiency
24% ▼ -9.00%
Reading proficiency
23% ▼ -8.00%
Median HH income
$29,604
Composite
18.88/100
National rank
#8858
State rank
#200 of 238 in AR

Livability — McGehee

Score
66/100
State rank
#122
US rank
#11758

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
McGehee, AR
Population (ZIP)
4,290

Population outlook (Desha County) Hauer SSP2

Today (2025)
10,289 people
By 2030
9,472 · -7.9%
By 2040
8,102 · -21.3%
By 2050
7,128 · -30.7%
By 2075
6,222 · -39.5%
By 2100
6,583 · -36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 48% Black 41% Two or more races 8% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 7%
Foreign-born
0%
Languages at home
95% English-only · Spanish 5%

Political lean MEDSL · Desha

2024 margin
Toss-up / Even · D 46.7% · R 51.5% · Other 1.8%
2008→2024 swing
-17.0pp toward R · 2008: 12.2pp · 2024: -4.8pp
All cycles
2024: R+4.8 2020: D+2.3 2016: D+7.4 2012: D+12.9 2008: D+12.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.01%
Current HPI
107.7356
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

+299.7% since first listed
4 events — show timeline
  • 2026-04-08 Pending CARMLS
  • 2026-03-31 Listed $88,000 CARMLS
  • 2012-07-25 Sold (Public Records) $55,000 Public Records
  • 1974-05-07 Sold (Public Records) $22,015 Public Records

Property tax history

+8.6%/yr

Latest (2025): $1,485 · +637.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…