CashFlowRE
Sign in Sign up
919 S Nebraska
B Composite 70.96
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 +28.7/30.0
  • ARV discount +13.9/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.0/10.0
  • Appreciation +3.2/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.6/10.0

$63,500

919 S Nebraska · Pine Bluff, AR 71601
2 bd · 1.0 ba · 1,314 sqft · SingleFamily public records · 193 Days on market
Built 1924 $48/sqft · 14% below area Est $74k · 14% under

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

Listing remarks MLS

Perfect opportunity for the first-time homeowner. Features include new lighting and flooring, newer HVAC system, windows, etc. Call today!

Key facts

  • Built 1924
  • Listed 192 days

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 $64k.

Deal economics

  • At list price, monthly cash flow is $212 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($761 rent vs $64k).
  • Recommended offer: $56k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 50/100 on livability (#483 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: schools F, crime F, amenities F.
  • Pine Bluff School District (urban): math 6% / reading 9% proficiency, ranked #236 of 238 in AR (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 85% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 90 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 62 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $439 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Jefferson County population projected at -33% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 193 days — a 12% lower offer ($56k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y 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 $25k; list at $64k implies a 154% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1924 — 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 $55,880 (12.0% below list)

Questions for the listing agent

  1. It's been on market 193 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1924 — 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 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?
  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
1.20%
Cap rate
10.31%
Cash-on-cash
14.33%
DSCR
1.64
GRM
7.0

CMA / ARV

ARV (median comp)
$74,026
List price
$63,500
Delta
-14.22%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
901 Nebraska St 0.06mi 3/1.0 (+1) 1,441 (+10%) 10mo $50,900 $35 68
809 S Utah St 0.17mi 3/1.0 (+1) 1,275 (-3%) 21mo $52,500 $41 64
1507 E 7th 0.22mi 2/1.0 1,176 (-10%) 15mo $25,000 $21 60
1703 E 7th. Ave 0.25mi 2/1.0 1,161 (-12%) 16mo $17,000 $15 55
1605 S Utah 0.34mi 3/2.0 (+1) 1,224 (-7%) 12mo $119,000 $97 54
1300 Avondale 0.69mi 3/1.5 (+1) 1,342 (+2%) 4mo $108,000 $80 54
2507 E 10th Ave 0.66mi 3/2.0 (+1) 1,288 (-2%) 10mo $49,500 $38 49
904 S Utah 0.12mi 3/1.5 (+1) 1,116 (-15%) 17mo $113,000 $101 48
1302 Collins Dr 0.59mi 3/1.0 (+1) 1,220 (-7%) 12mo $124,900 $102 46
1310 S Indiana St 0.44mi 3/2.0 (+1) 1,216 (-8%) 19mo $33,500 $28 42
1218 E 2nd Ave 0.55mi 3/1.0 (+1) 1,496 (+14%) 23mo $18,000 $12 27

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
4.7%
Equity multiple
1.18×
Total profit
$3,213
Equity at exit
$9,468
10-year hold
IRR
14.1%
Equity multiple
2.13×
Total profit
$20,132
Equity at exit
$5,490

Cash invested: $17,780 (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 71601

Home prices YoY
-2.1%
Active inventory
90
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$761 medium interval (Pro) →
Mortgage (P&I)
$333
Tax from tax record
$29 /mo · $349/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$160
Net cashflow
$212

Break-even live

Break-even rent $492
Max offer price $63,500
Occupancy floor 67%

Sensitivity live

Price -10% $248 -5% $230 +0% $212 +5% $194 +10% $176
Rent -10% $152 -5% $182 +0% $212 +5% $242 +10% $272
Rate -1.0pp $244 -0.5pp $228 base $212 +0.5pp $196 +1.0pp $179

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
$15,875
Closing costs
$1,905
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6 Duplexes Pine Bluff, AR 2.0 1.5–2.0 858 $772 $0.90 44d 5 0.94mi
304 W Harding Ave Unit 3 Pine Bluff, AR 2.0 1.0 1180 $715 $0.61 44d 1 1.11mi
107 S Beech St Pine Bluff, AR 3.0 2.0 1346 $850 $0.63 44d 1 1.37mi
2404 S Walnut St Pine Bluff, AR 2.0 1.0 1100 $700 $0.64 44d 1 1.45mi

Listing history 27 events

  1. 2026-06-19
    days on market $63,500 Active 193 DOM
  2. 2026-06-18
    days on market $63,500 Active 192 DOM
  3. 2026-06-17
    days on market $63,500 Active 191 DOM
  4. 2026-06-16
    days on market $63,500 Active 190 DOM
  5. 2026-06-15
    days on market $63,500 Active 189 DOM
  6. 2026-06-14
    days on market $63,500 Active 187 DOM
  7. 2026-06-12
    days on market $63,500 Active 186 DOM
  8. 2026-06-09
    days on market $63,500 Active 183 DOM
  9. 2026-06-08
    days on market $63,500 Active 182 DOM
  10. 2026-06-07
    days on market $63,500 Active 181 DOM
  11. 2026-06-05
    days on market $63,500 Active 178 DOM
  12. 2026-06-03
    days on market $63,500 Active 177 DOM
  13. 2026-06-02
    days on market $63,500 Active 176 DOM
  14. 2026-06-01
    days on market $63,500 Active 175 DOM
  15. 2026-05-31
    days on market $63,500 Active 174 DOM
  16. 2026-05-30
    days on market $63,500 Active 173 DOM
  17. 2026-02-09
    price $63,500 138-char remark
    Show marketing remark (138 chars)

    Perfect opportunity for the first-time homeowner. Features include new lighting and flooring, newer HVAC system, windows, etc. Call today!

  18. 2026-02-09
    status Price Change 138-char remark
    Show marketing remark (138 chars)

    Perfect opportunity for the first-time homeowner. Features include new lighting and flooring, newer HVAC system, windows, etc. Call today!

  19. 2024-01-02
    historical 138-char remark
    Show marketing remark (138 chars)

    Perfect opportunity for the first-time homeowner. Features include new lighting and flooring, newer HVAC system, windows, etc. Call today!

  20. 2023-11-09
    price $59,000 138-char remark
    Show marketing remark (138 chars)

    Perfect opportunity for the first-time homeowner. Features include new lighting and flooring, newer HVAC system, windows, etc. Call today!

  21. 2023-11-01
    listed $63,500 New Listing 138-char remark
    Show marketing remark (138 chars)

    Perfect opportunity for the first-time homeowner. Features include new lighting and flooring, newer HVAC system, windows, etc. Call today!

  22. 2023-09-22
    soldstatus $25,000 Sold 147-char remark
    Show marketing remark (147 chars)

    Excellent investment opportunity in the city's first ward - property is well maintained and ready to go! You don't want to miss this one. CALL NOW!

  23. 2023-09-22
    soldstatus $25,000
    Show marketing remark (147 chars)

    Excellent investment opportunity in the city's first ward - property is well maintained and ready to go! You don't want to miss this one. CALL NOW!

  24. 2023-08-21
    price $28,000 147-char remark
    Show marketing remark (147 chars)

    Excellent investment opportunity in the city's first ward - property is well maintained and ready to go! You don't want to miss this one. CALL NOW!

  25. 2023-05-11
    listed $50,000 New Listing 147-char remark
    Show marketing remark (147 chars)

    Excellent investment opportunity in the city's first ward - property is well maintained and ready to go! You don't want to miss this one. CALL NOW!

  26. 2016-03-07
    soldstatus $8,000
  27. 1990-08-28
    soldstatus $12,000

ⓘ 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
$349 · $29/mo
Projected year-2 tax
$406 · $34/mo
Expected delta
+$57/yr (+$5/mo · 16.4%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 20% 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
$9,127
− Mortgage interest
−$3,557
− Property taxes
−$349
− Insurance
−$318
− Repairs & maintenance
−$730
− Management
−$730
− Depreciation
−$1,847
Taxable income
$1,596
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$383
After-tax cash flow
$2,165/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
Pine Bluff School District
NCES district ID
0500026
Math proficiency
6% ▼ -9.00%
Reading proficiency
9% ▼ -7.00%
Median HH income
$32,374
Composite
5.86/100
National rank
#10014
State rank
#236 of 238 in AR

Livability — Pine Bluff

Score
50/100
State rank
#483
US rank
#25645

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pine Bluff, AR
City population
29,578
Population (ZIP)
13,981

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
63,110 people
By 2030
58,519 · -7.3%
By 2040
49,740 · -21.2%
By 2050
42,331 · -32.9%
By 2075
29,591 · -53.1%
By 2100
21,047 · -66.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (81%)
Race & ethnicity
Black 81% White 13% Two or more races 4% Hispanic / Latino 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Jefferson

2024 margin
Strong D (+20.1) · D 59.2% · R 39.2% · Other 1.6%
2008→2024 swing
-6.2pp toward R · 2008: 26.3pp · 2024: 20.1pp
All cycles
2024: D+20.1 2020: D+21.7 2016: D+25.3 2012: D+29.0 2008: D+26.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -3.51%
Current HPI
160.3064
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

+429.2% since first listed
11 events — show timeline
  • 2026-02-09 Price Changed $63,500 CARMLS
  • 2026-02-09 Relisted CARMLS
  • 2024-01-02 Listing Removed CARMLS
  • 2023-11-09 Price Changed $59,000 CARMLS
  • 2023-11-01 Listed $63,500 CARMLS
  • 2023-09-22 Sold (Public Records) $25,000 Public Records
  • 2023-09-22 Sold (MLS) $25,000 CARMLS
  • 2023-08-21 Price Changed $28,000 CARMLS
  • 2023-05-11 Listed $50,000 CARMLS
  • 2016-03-07 Sold (Public Records) $8,000 Public Records
  • 1990-08-28 Sold (Public Records) $12,000 Public Records

Property tax history

+5.3%/yr

Latest (2025): $349 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…