CashFlowRE
Sign in Sign up
21701 Highway 71 S
F Composite 33.63
Why this score? — see what drove the F 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 +8.7/30.0
  • ARV discount +7.5/15.0
  • Schools +5.0/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0
  • 1% rule +1.4/10.0
  • Appreciation +0.0/10.0

$174,000

21701 Highway 71 S · Greenwood, AR 72936
3 bd · 1.0 ba · 768 sqft · SingleFamily public records · 10 Days on market
0.64 ac lot

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

Listing remarks

Nestled on a generous 0.64-acre lot, this authentic original stone house offers timeless character and peaceful country living The interior features three comfortable bedrooms and one full bathroom, providing a functional layout perfect for those looking for space and privacy. Natural light floods the living areas that frame the stunning views beyond. Outside, the oversized lot offers plenty of room to roam, garden, or simply enjoy the outdoors. Mature trees and open space surround the property, while the elevated position delivers captivating panoramic views. A useful outdoor shed provides convenient storage for tools, gardening equipment, or seasonal items. This stone home has been a hig

Key facts

  • Elevated position
  • 0.64-acre lot
  • Original stone house

Tags

0.64-ACRE LOTORIGINAL STONE HOUSEOVERSIZED LOTMATURE TREESELEVATED POSITIONPANORAMIC VIEWS

Property features AI

Exterior

  • Parking: Gravel parking
  • Security: Smoke detectors
  • Utilities: Public water; Septic tank sewer; Electricity available
  • Home design: Single-family house; One story; Residential property; Located along highway frontage
  • Construction: Stone and vinyl siding exterior; Asphalt shingle roof; Has basement; Built using conventional foundation
  • Exterior features: Covered patio/porch; Deck; Partial vinyl fencing; Views; Storage shed/outbuilding

Interior

  • Kitchen: Dishwasher; Oven; Garbage disposal; Electric water heater
  • Flooring: Vinyl flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air; Ceiling fan(s)
  • Interior features: Ceiling fans; ENERGY STAR qualified windows; Blinds; Wood-burning fireplace in family room
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 $174k.

Deal economics

  • At list price, monthly cash flow is $-146 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $148k (14.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $111k (36.4% below list).
  • Recommended offer: $111k (36.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.3% vs local median 3.6% in Greenwood — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 72/100 on livability (#35 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, health & safety D-.
  • Greenwood School District (town): math 59% / reading 58% proficiency, ranked #5 of 238 in AR (top 2%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Westwood Elementary School (math 77% / reading 58%, grade B+, #17 of 454 statewide, top 4%, 823 students, 38% FRL); East Hills Middle School (math 58% / reading 54%, grade B-, #19 of 201 statewide, top 9%, 590 students, 30% FRL); Greenwood High School (math 38% / reading 52%, grade D-, #27 of 292 statewide, top 10%, 879 students, 20% FRL) — zoned schools at 29% FRL track the district average.
  • Market conditions: 143 active listings in the ZIP; 388 units permitted in Sebastian County in 2024 (16 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Sebastian County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $110,719 (36.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  5. 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.
  6. 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.
  7. 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
0.64%
Cap rate
5.29%
Cash-on-cash
-3.59%
DSCR
0.84
GRM
13.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-22.4%
Equity multiple
0.23×
Total profit
$-37,564
Equity at exit
$25,944
10-year hold
IRR
-16.7%
Equity multiple
0.08×
Total profit
$-45,038
Equity at exit
$15,044

Cash invested: $48,720 (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 72936

Home prices YoY
-21.4%
Active inventory
143
Price-to-rent
13.1×

Monthly cashflow live

Estimated rent
$1,107 medium interval (Pro) →
Mortgage (P&I)
$912
Tax from tax record
$35 /mo · $424/yr
Insurance
$72
HOA
$0
Vacancy / Maint / Mgmt
$233
Net cashflow
$-146

Break-even live

Break-even rent $1,291
Max offer price $148,279
Occupancy floor

Sensitivity live

Price -10% $-47 -5% $-96 +0% $-146 +5% $-195 +10% $-244
Rent -10% $-233 -5% $-189 +0% $-146 +5% $-102 +10% $-58
Rate -1.0pp $-58 -0.5pp $-101 base $-146 +0.5pp $-191 +1.0pp $-237

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
$43,500
Closing costs
$5,220
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 9 events

  1. 2026-06-19
    days on market $174,000 Active 10 DOM
  2. 2026-06-18
    days on market $174,000 Active 9 DOM
  3. 2026-06-17
    days on market $174,000 Active 8 DOM
  4. 2026-06-16
    days on market $174,000 Active 7 DOM
  5. 2026-06-15
    days on market $174,000 Active 6 DOM
  6. 2026-06-14
    days on market $174,000 Active 4 DOM
  7. 2026-06-13
    days on market $174,000 Active 3 DOM
  8. 2026-06-09
    remarks 699-char remark
  9. 2026-06-09
    listed $174,000 Active 1 DOM

ⓘ 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
$424 · $35/mo
Projected year-2 tax
$1,114 · $93/mo
Expected delta
+$690/yr (+$57/mo · 162.9%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$13,286
− Mortgage interest
−$9,747
− Property taxes
−$424
− Insurance
−$870
− Repairs & maintenance
−$1,063
− Management
−$1,063
− Depreciation
−$5,062
Taxable loss
−$4,942
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,186
After-tax cash flow
$-561/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
Greenwood School District
NCES district ID
0506990
Math proficiency
59% ▼ -9.00%
Reading proficiency
58% ▼ -4.00%
Median HH income
$55,015
Composite
50.33/100
National rank
#1879
State rank
#5 of 238 in AR

Livability — Greenwood

Score
72/100
State rank
#35
US rank
#6396

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
14,182

Population outlook (Sebastian County) Hauer SSP2

Today (2025)
133,992 people
By 2030
136,620 · +2.0%
By 2040
140,832 · +5.1%
By 2050
143,301 · +6.9%
By 2075
147,964 · +10.4%
By 2100
145,848 · +8.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 9% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 3% Serbian 2% Italian 2%
Foreign-born
2% · Canada, Jamaica
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Sebastian

2024 margin
Solid R (+37.5) · D 30.0% · R 67.6% · Other 2.4%
2008→2024 swing
-2.9pp toward R · 2008: -34.6pp · 2024: -37.5pp
All cycles
2024: R+37.5 2020: R+35.5 2016: R+38.1 2012: R+37.1 2008: R+34.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -60.40%
Current HPI
222.3233
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

1 event — show timeline
  • 2026-06-05 Listed $174,000 WRVBOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…