CashFlowRE
Sign in Sign up
4217 W 19th
B Composite 71.36
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +9.4/15.0
  • Rent growth +3.7/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$47,000

4217 W 19th · Little Rock, AR 72204
2 bd · 1.0 ba · 672 sqft · SingleFamily public records · 36 Days on market
Built 1950 3,920 sqft lot Est $49k · at est.

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

Listing remarks MLS

Fannie Mae owned. No disclosure available. Investor special - offered "as is" - cash only.

Key facts

  • 3,920 sq ft lot
  • Built 1950
  • Listed 36 days

Property features AI

Finance

  • Financial info: Financing available: VA, FHA, Conventional, or cash

Exterior

  • Utilities: Public sewer; Public water; Municipal electric (Entergy); Natural gas
  • Construction: Composition roof; Crawl space foundation; Metal/Vinyl exterior siding; Built on recorded courthouse square footage
  • Exterior features: Metal/vinyl siding; Level lot; Paved road access

Interior

  • Flooring: Wood; Tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heating and cooling details: Other (see remarks)
  • Interior features: Wood and tile floors; Formal living room

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 2-bed/1.0-bath single-family listed at $47k.

Deal economics

  • At list price, monthly cash flow is $439 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($921 rent vs $47k).
  • Recommended offer: $46k (3.0% below list) — sets the bar for market timing.
  • Cap rate 17.5% vs local median 4.1% in Little Rock — 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 73/100 on livability (#22 in AR) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F.
  • Little Rock School District (urban): math 23% / reading 26% proficiency, ranked #183 of 238 in AR (top 77%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.9%/yr); 190 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,006 units permitted in Pulaski County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $325 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Pulaski County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 4.9% rent growth), your $13k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($46k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 16y 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 $8k; list at $47k implies a 470% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $45,590 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.96%
Cap rate
17.51%
Cash-on-cash
40.07%
DSCR
2.78
GRM
4.3

CMA / ARV

ARV (on-the-fly)
$49,056
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2712 Boulevard Ave 0.68mi 2/1.0 702 (+4%) 3mo $64,000 $91 58
2601 Boulevard Ave 0.62mi 2/1.0 702 (+4%) 8mo $35,000 $50 57
923 S Elm 0.62mi 1/1.0 (-1) 719 (+7%) 2mo $166,815 $232 53
4503 W 29th St 0.62mi 2/1.0 756 (+12%) 2mo $35,000 $46 49
4823 W 22nd St 0.41mi 1/1.0 (-1) 576 (-14%) 21mo $25,000 $43 35
2605 S Van Buren 0.72mi 2/1.0 750 (+12%) 17mo $55,000 $73 33

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 · 4.91% rent growth · sell at horizon

5-year hold
IRR
38.5%
Equity multiple
2.68×
Total profit
$22,167
Equity at exit
$7,008
10-year hold
IRR
45.8%
Equity multiple
5.79×
Total profit
$63,003
Equity at exit
$4,064

Cash invested: $13,160 (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 72204

Home prices YoY
-21.5%
Rents YoY
4.9%
Active inventory
190
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$921 high interval (Pro) →
Mortgage (P&I)
$246
Tax from tax record
$22 /mo · $267/yr
Insurance
$20
HOA
$0
Vacancy / Maint / Mgmt
$193
Net cashflow
$439

Break-even live

Break-even rent $365
Max offer price $47,000
Occupancy floor 47%

Sensitivity live

Price -10% $466 -5% $453 +0% $439 +5% $426 +10% $413
Rent -10% $367 -5% $403 +0% $439 +5% $476 +10% $512
Rate -1.0pp $463 -0.5pp $451 base $439 +0.5pp $427 +1.0pp $415

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
$11,750
Closing costs
$1,410
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.

Rent comps 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4613 W 23rd St Unit B Little Rock, AR 2.0 1.0 650 $1,200 $1.85 24d 1 0.35mi
3705 W 12th St Unit B Little Rock, AR 1.0 1.0 598 $650 $1.09 45d 1 0.55mi
1100 Fair Park Blvd Apt 7 Little Rock, AR 1.0 1.0 636 $550 $0.86 22d 1 0.96mi
1100 Fair Park Blvd Little Rock, AR 1.0 1.0 636 $550 $0.86 24d 2 0.97mi
422 S Brown St Little Rock, AR 1.0 1.0 550 $725 $1.32 24d 1 1.12mi
306 S Valentine St Little Rock, AR 1.0 1.0 650 $825 $1.27 45d 1 1.16mi
300 S Valentine St Ste 3 Little Rock, AR 1.0 1.0 605 $1,095 $1.81 45d 1 1.17mi
408 S Booker St Unit B Little Rock, AR 1.0 1.0 675 $850 $1.26 45d 1 1.25mi
121 N Jackson St Little Rock, AR 1.0 1.0 700 $950 $1.36 45d 1 1.36mi
1008 Kavanaugh Blvd Unit 3 Little Rock, AR 1.0 1.0 738 $795 $1.08 45d 1 1.45mi
1008 Kavanaugh Blvd Little Rock, AR 1.0 1.0 738 $795 $1.08 22d 1 1.45mi
502 Rice St Little Rock, AR 2.0 1.0 648 $925 $1.43 24d 1 1.47mi

Listing history 25 events

  1. 2026-06-21
    days on market $47,000 Active 36 DOM
  2. 2026-06-18
    days on market $47,000 Active 33 DOM
  3. 2026-06-17
    days on market $47,000 Active 32 DOM
  4. 2026-06-16
    days on market $47,000 Active 31 DOM
  5. 2026-06-15
    days on market $47,000 Active 30 DOM
  6. 2026-06-14
    days on market $47,000 Active 28 DOM
  7. 2026-06-13
    days on market $47,000 Active 27 DOM
  8. 2026-06-10
    days on market $47,000 Active 25 DOM
  9. 2026-06-09
    days on market $47,000 Active 24 DOM
  10. 2026-06-08
    days on market $47,000 Active 23 DOM
  11. 2026-06-07
    days on market $47,000 Active 22 DOM
  12. 2026-06-05
    days on market $47,000 Active 19 DOM
  13. 2026-06-03
    days on market $47,000 Active 18 DOM
  14. 2026-06-02
    days on market $47,000 Active 17 DOM
  15. 2026-06-01
    days on market $47,000 Active 16 DOM
  16. 2026-05-31
    days on market $47,000 Active 15 DOM
  17. 2026-05-31
    days on market $47,000 Active 14 DOM
  18. 2026-05-21
    status Back on Market
  19. 2026-04-20
    status Under Contract
  20. 2026-04-15
    listed $47,000 New Listing
  21. 2018-11-14
    historical
  22. 2018-05-23
    listed $22,500 New Listing
  23. 2010-07-30
    soldstatus $8,250 100-char remark
    Show marketing remark (100 chars)

    Fannie Mae owned. No disclosure available. Investor special - offered "as is" - cash only.

  24. 2010-07-13
    historical 100-char remark
    Show marketing remark (100 chars)

    Fannie Mae owned. No disclosure available. Investor special - offered "as is" - cash only.

  25. 2010-04-19
    listed $8,000 100-char remark
    Show marketing remark (100 chars)

    Fannie Mae owned. No disclosure available. Investor special - offered "as is" - cash only.

ⓘ 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
$267 · $22/mo
Projected year-2 tax
$301 · $25/mo
Expected delta
+$34/yr (+$3/mo · 12.8%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$11,054
− Mortgage interest
−$2,633
− Property taxes
−$267
− Insurance
−$235
− Repairs & maintenance
−$884
− Management
−$884
− Depreciation
−$1,367
Taxable income
$4,783
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,148
After-tax cash flow
$4,125/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
Little Rock School District
NCES district ID
0509000
Math proficiency
23% ▼ -12.00%
Reading proficiency
26% ▼ -8.00%
Median HH income
$43,346
Composite
21.0/100
National rank
#8457
State rank
#183 of 238 in AR

Livability — Little Rock

Score
73/100
State rank
#22
US rank
#5295

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Little Rock, AR
County
Pulaski County · 372,764 people
City population
218,896
Metro
Little Rock-North Little Rock-Conway, AR
Population (ZIP)
30,525
Household income
$40,882
Rent vs Own
41.5% rent · 58.5% own
Severe rent burden
1553.0

Population outlook (Pulaski County) Hauer SSP2

Today (2025)
415,378 people
By 2030
423,720 · +2.0%
By 2040
435,182 · +4.8%
By 2050
440,904 · +6.1%
By 2075
445,521 · +7.3%
By 2100
419,173 · +0.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (66%)
Race & ethnicity
Black 66% White 18% Hispanic / Latino 12% Two or more races 6%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Slovak 1%
Foreign-born
7% · Canada, Vietnam
Languages at home
89% English-only · Spanish 9% Vietnamese 1%

Political lean MEDSL · Pulaski

2024 margin
Strong D (+22.1) · D 59.8% · R 37.7% · Other 2.5%
2008→2024 swing
+10.6pp toward D · 2008: 11.6pp · 2024: 22.1pp
All cycles
2024: D+22.1 2020: D+22.5 2016: D+17.9 2012: D+11.4 2008: D+11.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -47.17%
Current HPI
172.3977
Rent YoY
▲ 4.91%
Metro
Little Rock-North Little Rock-Conway, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+487.5% since first listed
8 events — show timeline
  • 2026-05-21 Relisted CARMLS
  • 2026-04-20 Pending CARMLS
  • 2026-04-15 Listed $47,000 CARMLS
  • 2018-11-14 Listing Removed CARMLS
  • 2018-05-23 Listed $22,500 CARMLS
  • 2010-07-30 Sold (MLS) $8,250 CARMLS
  • 2010-07-13 Listing Removed CARMLS
  • 2010-04-19 Listed $8,000 CARMLS

Property tax history

-0.5%/yr

Latest (2025): $267 · +7.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…