CashFlowRE
Sign in Sign up
278 Centerpoint Dr
D- Composite 38.68
Why this score? — see what drove the D- 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 +9.3/30.0
  • ARV discount +6.4/15.0
  • Schools +5.2/10.0
  • Appreciation +4.6/10.0
  • Livability +3.9/5.0
  • Rent growth +2.7/5.0
  • DSCR +2.6/10.0
  • Condition / age +2.5/5.0
  • 1% rule +1.6/10.0

$247,500

278 Centerpoint Dr · Centerton, AR 72719
3 bd · 2.0 ba · 1,184 sqft · SingleFamily public records · 10 Days on market
Built 1988 0.27 ac lot Est $242k · at est.

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

Listing remarks

Welcome home to this charming property nestled in an established neighborhood, in the heart of Centerton. Surrounded by mature trees and greenery, this property offers ample outdoor privacy. Inside, you will be welcomed with a spacious living area, wood burning fireplace, new carpet, and an additional flex space in the garage that could act as a home office, hobby room and more. Conveniently located just minutes from Bentonville square, Walmart home office, and top-rated schools, this home combines small-town charm with easy access to modern amenities.

Key facts

  • Flex space
  • Outdoor privacy
  • Mature trees

Tags

ESTABLISHED NEIGHBORHOODMATURE TREESOUTDOOR PRIVACYWOOD BURNING FIREPLACEFLEX SPACEHOME OFFICE

Property features AI

Finance

  • HOA & community: Monthly association fee; Community features: biking, park, trails/paths, shopping, near fire station

Exterior

  • Parking: Attached garage; 2 covered spaces
  • Security: Smoke detector(s)
  • Utilities: Electricity available; Natural gas available; Public water
  • Home design: Single-story; Frame construction; Asphalt shingle roof; Slab foundation
  • Construction: Frame construction; Asphalt shingle roof; Slab foundation
  • Exterior features: Concrete driveway; Patio; Partial fencing; Level lot; Near park; Subdivision; Located on a public/shared road

Interior

  • Kitchen: Dishwasher; Electric cooktop; Plumbed for ice maker
  • Flooring: Carpet; Tile; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (gas); Central air (electric)
  • Interior features: Blinds; Attic; Ceiling fan(s); Eat-in kitchen; Storage; Window treatments; Wood-burning fireplace (1)
  • Laundry & utility: Washer hookup; Dryer hookup; Gas water heater

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 $248k.

Deal economics

  • At list price, monthly cash flow is $-179 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $216k (12.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $162k (34.4% below list).
  • Recommended offer: $162k (34.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.4% vs local median 2.9% in Centerton — 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 77/100 on livability (#11 in AR, #3,194 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities F, commute F.
  • Bentonville School District (urban): math 59% / reading 59% proficiency, ranked #3 of 238 in AR (top 1%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents flat; 458 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 4,359 units permitted in Benton County in 2024 (402 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($114k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-0.9%/yr); year-one equity from $2k of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Benton County population projected at +56% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $111k; list at $248k implies a 123% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $162,289 (34.4% 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
0.66%
Cap rate
5.43%
Cash-on-cash
-3.10%
DSCR
0.86
GRM
12.7

CMA / ARV

ARV (on-the-fly)
$241,536
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
269 Fern St 0.16mi 3/2.0 1,200 (+1%) 2mo $230,000 $192 89
200 Sun Meadow Dr 0.29mi 3/2.0 1,116 (-6%) 6mo $243,000 $218 72
211 Sun Meadow Dr 0.31mi 3/2.0 1,116 (-6%) 6mo $225,000 $202 71
327 Township Dr 0.08mi 3/2.0 1,319 (+11%) 8mo $260,000 $197 71
750 Dogwood St 0.22mi 3/2.0 1,297 (+10%) 5mo $275,000 $212 70
129 Southland St 0.17mi 3/1.0 1,062 (-10%) 2mo $239,900 $226 69
770 Dogwood St 0.22mi 3/2.0 1,322 (+12%) 8mo $276,000 $209 64
421 N D St 0.49mi 3/2.0 1,299 (+10%) 0mo $269,000 $207 61
871 Bliss St 0.69mi 3/2.0 1,131 (-4%) 1mo $228,000 $202 60
510 Sun Mdw 0.55mi 3/2.0 1,275 (+8%) 6mo $259,900 $204 56
228 N C St 0.35mi 3/2.0 1,014 (-14%) 5mo $199,900 $197 56
720 Cass Rd 0.46mi 3/2.0 1,326 (+12%) 4mo $260,000 $196 55

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

Projected returns pro-forma

-0.87% appreciation · 0.64% rent growth · sell at horizon

5-year hold
IRR
-10.9%
Equity multiple
0.53×
Total profit
$-32,472
Equity at exit
$61,291
10-year hold
IRR
-6.0%
Equity multiple
0.47×
Total profit
$-36,541
Equity at exit
$65,687

Cash invested: $69,300 (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 72719

Home prices YoY
-0.3%
Rents YoY
0.6%
Active inventory
458
Price-to-rent
12.7×

Monthly cashflow live

Estimated rent
$1,623 high interval (Pro) →
Mortgage (P&I)
$1,298
Tax from tax record
$60 /mo · $720/yr
Insurance
$103
HOA
$0
Vacancy / Maint / Mgmt
$341
Net cashflow
$-179

Break-even live

Break-even rent $1,849
Max offer price $215,890
Occupancy floor

Sensitivity live

Price -10% $-39 -5% $-109 +0% $-179 +5% $-249 +10% $-319
Rent -10% $-307 -5% $-243 +0% $-179 +5% $-115 +10% $-51
Rate -1.0pp $-54 -0.5pp $-116 base $-179 +0.5pp $-243 +1.0pp $-308

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
$61,875
Closing costs
$7,425
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1002 Applewood Cir Centerton, AR 3.0 2.0 1464 $1,750 $1.20 24d 1 0.61mi
182 E 2nd St Centerton, AR 3.0 2.0 1468 $1,650 $1.12 14d 1 0.64mi
440 N Brookfield Dr Centerton, AR 3.0 2.0 1279 $1,495 $1.17 21d 1 0.67mi
440 Spicewood Trl Centerton, AR 3.0 2.0 1422 $1,575 $1.11 24d 1 0.70mi
1389 W Centerton Blvd Centerton, AR 1.0–3.0 1.0–2.5 980 $1,500 $1.53 14d 16 0.73mi
616 Sadie Ln Centerton, AR 2.0 2.0 1000 $1,000 $1.00 24d 1 0.74mi
650 Appleridge Dr Centerton, AR 2.0 2.0 1156 $1,300 $1.12 24d 1 0.76mi
662 Appleridge Dr Centerton, AR 2.0 2.0 1182 $1,300 $1.10 24d 1 0.78mi
501 E Centerton Blvd Centerton, AR 1.0–2.0 1.0–2.0 835 $1,292 $1.55 14d 25 0.85mi
720 Appleridge Dr Centerton, AR 2.0 2.0 1200 $1,300 $1.08 14d 1 0.86mi
249 Graystone Cir Unit 251 Centerton, AR 3.0 2.0 1128 $1,225 $1.09 24d 1 0.93mi
251 Graystone Cir Centerton, AR 3.0 2.0 1300 $1,225 $0.94 24d 1 0.93mi
231 Graystone Cir Centerton, AR 3.0 2.0 1128 $1,225 $1.09 21d 1 0.93mi
813 Valley Oaks Ln Centerton, AR 3.0 2.0 1455 $1,595 $1.10 24d 1 0.96mi
901 Valley Oaks Ln Centerton, AR 3.0 2.0 1455 $1,595 $1.10 24d 1 1.00mi
221 Williams Ct Bentonville, AR 3.0 2.0 1410 $1,725 $1.22 24d 1 1.11mi
6604 SW Dignity Ave Bentonville, AR 3.0 3.0 1430 $1,550 $1.08 14d 1 1.16mi
811 Meadowlands Dr Centerton, AR 3.0 2.0 1474 $1,225 $0.83 24d 1 1.19mi
156 Copper Oaks Dr Centerton, AR 2.0 2.0 1140 $1,550 $1.36 24d 1 1.22mi
820 Boardwalk Ave Bentonville, AR 3.0 2.0 1100 $1,450 $1.32 24d 1 1.23mi
840 Boardwalk Ave Bentonville, AR 2.0 2.5 1100 $1,465 $1.33 24d 1 1.24mi
830 Ventnor Ave Bentonville, AR 2.0 2.5 1100 $1,350 $1.23 21d 1 1.24mi
831 Ventnor Ave Bentonville, AR 3.0 2.0 1100 $1,525 $1.39 24d 1 1.25mi
860 Ventnor Ave Bentonville, AR 2.0 2.5 1100 $1,350 $1.23 24d 1 1.26mi
861 Ventnor Ave Bentonville, AR 2.0 2.5 1100 $1,350 $1.23 24d 1 1.27mi
451 Azurite Rd Centerton, AR 3.0 2.5 1420 $1,650 $1.16 14d 1 1.27mi
491 Azurite Rd Centerton, AR 3.0 2.5 1420 $1,650 $1.16 14d 1 1.28mi
881 Ventnor Ave Centerton, AR 3.0 2.5 1250 $1,550 $1.24 24d 1 1.28mi
830 Massachusetts Ave Bentonville, AR 2.0 2.0 1250 $1,718 $1.37 24d 1 1.28mi
841 Tennessee Ave Bentonville, AR 2.0 2.5 1250 $1,640 $1.31 24d 1 1.28mi
831 Massachusetts Ave Bentonville, AR 2.0 2.0 1250 $1,718 $1.37 24d 1 1.29mi
840 States Ave Bentonville, AR 3.0 2.0 1100 $1,624 $1.48 24d 1 1.30mi
890 Tennessee Ave Bentonville, AR 3.0 2.5 1250 $1,595 $1.28 21d 1 1.30mi
803 SW Green World St Bentonville, AR 3.0 2.0 1422 $1,695 $1.19 24d 1 1.31mi
860 States Ave Bentonville, AR 2.0 2.0 1250 $1,718 $1.37 24d 1 1.31mi
261 Copper Oaks Dr Centerton, AR 3.0 2.0 1336 $1,425 $1.07 24d 1 1.32mi
263 Copper Oaks Dr Centerton, AR 3.0 2.0 1336 $1,425 $1.07 24d 1 1.33mi
891 States Ave Bentonville, AR 2.0 2.0 1250 $1,718 $1.37 24d 1 1.34mi
960 Ventnor Ave Centerton, AR 3.0 2.5 1250 $1,750 $1.40 24d 1 1.34mi
931 States Ave Bentonville, AR 2.0 2.0 1250 $1,718 $1.37 24d 1 1.36mi

Listing history 11 events

  1. 2026-06-09
    status $247,500 Pending 10 DOM
  2. 2026-06-08
    days on market $247,500 Active 10 DOM
  3. 2026-06-07
    days on market $247,500 Active 9 DOM
  4. 2026-06-05
    days on market $247,500 Active 6 DOM
  5. 2026-06-03
    days on market $247,500 Active 5 DOM
  6. 2026-06-02
    days on market $247,500 Active 4 DOM
  7. 2026-06-01
    days on market $247,500 Active 3 DOM
  8. 2026-05-31
    days on market $247,500 Active 2 DOM
  9. 2026-05-29
    listed $247,500 Active
  10. 2006-08-04
    soldstatus $111,000
  11. 2002-07-19
    soldstatus $68,000

ⓘ 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
$720 · $60/mo
Projected year-2 tax
$1,584 · $132/mo
Expected delta
+$864/yr (+$72/mo · 120.1%)

ⓘ 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 5/10 Major 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$19,475
− Mortgage interest
−$13,864
− Property taxes
−$720
− Insurance
−$1,238
− Repairs & maintenance
−$1,558
− Management
−$1,558
− Depreciation
−$7,200
Taxable loss
−$6,662
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,599
After-tax cash flow
$-548/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
Bentonville School District
NCES district ID
0503060
Math proficiency
59% ▼ -8.00%
Reading proficiency
59% ▼ -6.00%
Median HH income
$66,721
Composite
51.85/100
National rank
#1661
State rank
#3 of 238 in AR

Livability — Centerton

Score
77/100
State rank
#11
US rank
#3194

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Centerton, AR
County
Benton County · 259,241 people
City population
19,701
Metro
Fayetteville-Springdale-Rogers, AR
Population (ZIP)
19,701
Household income
$113,542
Rent vs Own
37.3% rent · 62.7% own
Severe rent burden
374.0

Population outlook (Benton County) Hauer SSP2

Today (2025)
318,683 people
By 2030
353,481 · +10.9%
By 2040
425,280 · +33.4%
By 2050
497,239 · +56.0%
By 2075
662,114 · +107.8%
By 2100
776,431 · +143.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 58% Two or more races 25% Hispanic / Latino 14% Black 6% Asian 5%
Hispanic origin (detail)
Mexican 8% Cuban 2%
Common ancestry
Slovak 2% Italian 1% Lithuanian 1%
Foreign-born
10% · Canada, Vietnam
Languages at home
89% English-only · Spanish 9% Vietnamese 1% Other Asian/Pacific 1%

Political lean MEDSL · Benton

2024 margin
Strong R (+27.0) · D 35.2% · R 62.1% · Other 2.7%
2008→2024 swing
+9.6pp toward D · 2008: -36.5pp · 2024: -27.0pp
All cycles
2024: R+27.0 2020: R+26.4 2016: R+34.9 2012: R+40.4 2008: R+36.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.87%
Current HPI
320.376
Rent YoY
▲ 0.64%
Metro
Fayetteville-Springdale-Rogers, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+264.0% since first listed
3 events — show timeline
  • 2026-05-29 Listed $247,500 NWARMLS
  • 2006-08-04 Sold (Public Records) $111,000 Public Records
  • 2002-07-19 Sold (Public Records) $68,000 Public Records

Property tax history

+2.2%/yr

Latest (2025): $720 · -3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…