CashFlowRE
Sign in Sign up
2071 Fields Cv
D- Composite 38.64
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).

  • ARV discount +9.5/15.0
  • Appreciation +8.7/10.0
  • Cash flow +6.7/30.0
  • Schools +3.7/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +0.9/10.0
  • 1% rule +0.8/10.0

$339,900

2071 Fields Cv · Pea Ridge, AR 72751
4 bd · 2.0 ba · 1,838 sqft · SingleFamily public records · 63 Days on market
Built 2017 0.28 ac lot $185/sqft · at area comps Est $356k · at est.

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

Listing remarks MLS

This beautifully maintained 4-bedroom, 2-bath all-brick home offers the perfect blend of style, comfort, and functionality. Inside, you’ll find spacious rooms, custom cabinetry, and durable wood-look tile flooring that adds both warmth and low-maintenance appeal. Step outside to your private backyard retreat—complete with a 10x12 storage shed, an above-ground pool with surrounding deck, and a covered patio perfect for relaxing or entertaining. Conveniently located just 15 minutes from downtown Bentonville, 9 minutes to Big Sugar Golf Club, and only 3 minutes from Pea Ridge High School, this home delivers both accessibility and small-town charm. Move-in ready and perfectly situated in a rapidly growing area—this one checks all the boxes!

Key facts

  • 10x12 storage shed
  • Surrounding deck
  • Covered patio

Tags

PRIVATE BACKYARD RETREAT10X12 STORAGE SHEDABOVE-GROUND POOLSURROUNDING DECKCOVERED PATIO

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 4-bed/2.0-bath single-family listed at $340k.

Deal economics

  • At list price, monthly cash flow is $-551 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $243k (28.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $197k (42.1% below list).
  • Recommended offer: $197k (42.1% below list) — sets the bar for 1% rule.
  • Cap rate 4.3% vs local median 3.4% in Pea Ridge — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 67/100 on livability (#98 in AR) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living A-; Watch: amenities F, commute F.
  • Pea Ridge School District (suburban): math 43% / reading 42% proficiency, ranked #43 of 238 in AR (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 423 active listings in the ZIP; 30 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 47% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 4,359 units permitted in Benton County in 2024 (402 in 5+ unit buildings).

Forward outlook

  • In year one you build about $28k of equity ($2k loan paydown + $25k appreciation (7.5% local appreciation)).
  • Benton County population projected at +56% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$44k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 63 days — a 6% lower offer ($320k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 9y ago; this cycle's ask has dropped $20k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $190k; list at $340k implies a 79% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $196,681 (42.1% 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. It's been on market 63 days. Have you received any prior offers? Is the seller open to a 42% concession, seller financing, or rate buy-down credit?
  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. 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?
  6. 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.
  7. 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.
  8. 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
0.58%
Cap rate
4.35%
Cash-on-cash
-6.95%
DSCR
0.69
GRM
14.4

CMA / ARV

ARV (median comp)
$355,831
List price
$339,900
Delta
-4.48%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1101 Tracey Ln 0.24mi 4/2.0 1,934 (+5%) 5mo $359,000 $186 76
2234 Crane Ave 0.68mi 4/2.0 1,815 (-1%) 0mo $394,500 $217 66
1933 & 1911 Hazelton Rd 0.16mi 3/1.5 (-1) 1,638 (-11%) 3mo $511,000 $312 65
2224 Crane Ave 0.66mi 3/2.0 (-1) 1,792 (-2%) 1mo $389,250 $217 59
2420 England Ln 0.59mi 3/2.0 (-1) 1,730 (-6%) 2mo $345,000 $199 56
2225 Crane Ave 0.63mi 4/2.5 1,976 (+8%) 1mo $399,900 $202 56
2221 Crane Ave 0.62mi 3/2.5 (-1) 1,946 (+6%) 0mo $399,900 $205 54
2230 Crane Ave 0.67mi 4/2.0 2,009 (+9%) 1mo $435,950 $217 53
1909 Hale Ln 0.66mi 3/2.5 (-1) 1,946 (+6%) 1mo $401,500 $206 52
500 Jackson Ln 0.44mi 4/2.0 1,563 (-15%) 4mo $335,000 $214 52
1913 Hale Ln 0.67mi 4/2.5 1,976 (+8%) 5mo $401,400 $203 50
1412 Hutchinson St 0.63mi 3/2.0 (-1) 1,580 (-14%) 5mo $289,500 $183 38

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

Projected returns pro-forma

7.48% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.5%
Equity multiple
1.98×
Total profit
$93,518
Equity at exit
$246,229
10-year hold
IRR
13.7%
Equity multiple
4.12×
Total profit
$297,136
Equity at exit
$477,740

Cash invested: $95,172 (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 72751

Home prices YoY
2.2%
Active inventory
423
Price-to-rent
14.4×

Monthly cashflow live

Estimated rent
$1,967 high interval (Pro) →
Mortgage (P&I)
$1,782
Tax from tax record
$181 /mo · $2,169/yr
Insurance
$142
HOA
$0
Vacancy / Maint / Mgmt
$413
Net cashflow
$-551

Break-even live

Break-even rent $2,664
Max offer price $242,548
Occupancy floor

Sensitivity live

Price -10% $-359 -5% $-455 +0% $-551 +5% $-647 +10% $-743
Rent -10% $-706 -5% $-629 +0% $-551 +5% $-473 +10% $-396
Rate -1.0pp $-380 -0.5pp $-465 base $-551 +0.5pp $-639 +1.0pp $-729

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
$84,975
Closing costs
$10,197
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 30 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1006 Seaborn Way Pea Ridge, AR 3.0 2.5 1750 $1,650 $0.94 44d 1 0.15mi
1002 Seaborn Way Pea Ridge, AR 3.0 2.0 1750 $1,650 $0.94 44d 1 0.16mi
942 Seaborn Way Pea Ridge, AR 3.0 2.5 1750 $1,650 $0.94 44d 1 0.18mi
940 Seaborn Way Pea Ridge, AR 3.0 2.5 1750 $1,650 $0.94 44d 1 0.18mi
938 Seaborn Way Pea Ridge, AR 3.0 2.5 1750 $1,650 $0.94 44d 1 0.19mi
938 Seaborn Way Pea Ridge, AR 3.0 2.5 1750 $1,650 $0.94 24d 1 0.19mi
1036 Tracey Ln Pea Ridge, AR 4.0 2.0 1911 $2,075 $1.09 24d 1 0.26mi
1812 Seay Cir Pea Ridge, AR 4.0 2.5 1854 $1,900 $1.02 45d 1 0.27mi
801 Lewis St Pea Ridge, AR 3.0 2.0 1744 $2,000 $1.15 14d 1 0.45mi
536 Lewis St Pea Ridge, AR 3.0 2.0 1649 $1,995 $1.21 22d 1 0.52mi
1393 Hutchinson St Pea Ridge, AR 3.0 2.0 1580 $1,675 $1.06 44d 1 0.59mi
2415 England Ln Pea Ridge, AR 3.0 2.0 1678 $2,600 $1.55 15d 1 0.60mi
1910 Hahn St Pea Ridge, AR 3.0 2.0 1555 $1,900 $1.22 44d 1 0.69mi
2301 Langford St Pea Ridge, AR 3.0 2.0 1637 $1,800 $1.10 22d 1 0.71mi
112 Alder St Pea Ridge, AR 3.0 2.0 1350 $1,625 $1.20 45d 1 0.88mi
1400 Hickery St Pea Ridge, AR 3.0 2.0 1400 $1,700 $1.21 22d 1 0.89mi
1711 Cuppett Cir Pea Ridge, AR 3.0 2.5 1604 $1,750 $1.09 24d 1 0.94mi
1713 Cuppett Cir Pea Ridge, AR 3.0 2.5 1503 $1,650 $1.10 24d 1 0.95mi
308 Alder St Pea Ridge, AR 3.0 2.0 1425 $1,625 $1.14 24d 1 0.97mi
308 Alder St Pea Ridge, AR 3.0 2.0 1425 $1,625 $1.14 44d 1 0.97mi
805 Carlock Dr Pea Ridge, AR 4.0 2.5 2410 $2,550 $1.06 15d 1 1.02mi
581 W Pickens Rd Pea Ridge, AR 3.0 2.5 1500 $1,600 $1.07 44d 1 1.07mi
575 W Pickens Rd Pea Ridge, AR 3.0 2.5 1500 $1,600 $1.07 44d 1 1.07mi
547 W Pickens Rd Pea Ridge, AR 3.0 2.5 1500 $1,600 $1.07 15d 1 1.09mi
533 W Pickens Rd Pea Ridge, AR 3.0 2.5 1500 $1,600 $1.07 15d 1 1.11mi
521 W Pickens Rd Pea Ridge, AR 3.0 2.5 1500 $1,600 $1.07 15d 1 1.11mi
585 Lynn Dr Pea Ridge, AR 3.0 2.0 1804 $1,650 $0.91 44d 1 1.14mi
2720 Gorman St Pea Ridge, AR 3.0 2.0 1480 $1,695 $1.15 15d 1 1.33mi
2813 Reynolds St Pea Ridge, AR 3.0 2.0 1422 $1,795 $1.26 15d 1 1.40mi
2608 Chittick St Pea Ridge, AR 4.0 2.0 1630 $1,795 $1.10 44d 1 1.48mi

Listing history 12 events

  1. 2026-06-02
    status $339,900 Pending 63 DOM
  2. 2026-06-01
    days on market $339,900 Active 63 DOM
  3. 2026-05-31
    days on market $339,900 Active 62 DOM
  4. 2026-05-31
    days on market $339,900 Active 61 DOM
  5. 2026-05-11
    price $339,900 764-char remark
    Show marketing remark (764 chars)

    This beautifully maintained 4-bedroom, 2-bath all-brick home offers the perfect blend of style, comfort, and functionality. Inside, you’ll find spacious rooms, custom cabinetry, and durable wood-look tile flooring that adds both warmth and low-maintenance appeal. Step outside to your private backyard retreat—complete with a 10x12 storage shed, an above-ground pool with surrounding deck, and a covered patio perfect for relaxing or entertaining. Conveniently located just 15 minutes from downtown Bentonville, 9 minutes to Big Sugar Golf Club, and only 3 minutes from Pea Ridge High School, this home delivers both accessibility and small-town charm. Move-in ready and perfectly situated in a rapidly growing area—this one checks all the boxes!

  6. 2026-04-22
    price $349,900 764-char remark
    Show marketing remark (764 chars)

    This beautifully maintained 4-bedroom, 2-bath all-brick home offers the perfect blend of style, comfort, and functionality. Inside, you’ll find spacious rooms, custom cabinetry, and durable wood-look tile flooring that adds both warmth and low-maintenance appeal. Step outside to your private backyard retreat—complete with a 10x12 storage shed, an above-ground pool with surrounding deck, and a covered patio perfect for relaxing or entertaining. Conveniently located just 15 minutes from downtown Bentonville, 9 minutes to Big Sugar Golf Club, and only 3 minutes from Pea Ridge High School, this home delivers both accessibility and small-town charm. Move-in ready and perfectly situated in a rapidly growing area—this one checks all the boxes!

  7. 2026-04-09
    price $354,900 764-char remark
    Show marketing remark (764 chars)

    This beautifully maintained 4-bedroom, 2-bath all-brick home offers the perfect blend of style, comfort, and functionality. Inside, you’ll find spacious rooms, custom cabinetry, and durable wood-look tile flooring that adds both warmth and low-maintenance appeal. Step outside to your private backyard retreat—complete with a 10x12 storage shed, an above-ground pool with surrounding deck, and a covered patio perfect for relaxing or entertaining. Conveniently located just 15 minutes from downtown Bentonville, 9 minutes to Big Sugar Golf Club, and only 3 minutes from Pea Ridge High School, this home delivers both accessibility and small-town charm. Move-in ready and perfectly situated in a rapidly growing area—this one checks all the boxes!

  8. 2026-03-30
    listed $359,900 Active 764-char remark
    Show marketing remark (764 chars)

    This beautifully maintained 4-bedroom, 2-bath all-brick home offers the perfect blend of style, comfort, and functionality. Inside, you’ll find spacious rooms, custom cabinetry, and durable wood-look tile flooring that adds both warmth and low-maintenance appeal. Step outside to your private backyard retreat—complete with a 10x12 storage shed, an above-ground pool with surrounding deck, and a covered patio perfect for relaxing or entertaining. Conveniently located just 15 minutes from downtown Bentonville, 9 minutes to Big Sugar Golf Club, and only 3 minutes from Pea Ridge High School, this home delivers both accessibility and small-town charm. Move-in ready and perfectly situated in a rapidly growing area—this one checks all the boxes!

  9. 2025-10-20
    price $350,000
  10. 2025-08-25
    price $360,000
  11. 2018-02-23
    soldstatus $189,900
  12. 2017-08-14
    listed $189,900

ⓘ 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
$2,169 · $181/mo
Projected year-2 tax
$2,175 · $181/mo
Expected delta
+$6/yr (+$1/mo · 0.3%)

ⓘ 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 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% 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
$23,602
− Mortgage interest
−$19,040
− Property taxes
−$2,169
− Insurance
−$1,700
− Repairs & maintenance
−$1,888
− Management
−$1,888
− Depreciation
−$9,888
Taxable loss
−$12,971
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,113
After-tax cash flow
$-3,500/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
Pea Ridge School District
NCES district ID
0503030
Math proficiency
43% ▼ -3.00%
Reading proficiency
42% ▼ -8.00%
Median HH income
$53,156
Composite
36.88/100
National rank
#4546
State rank
#43 of 238 in AR

Livability — Pea Ridge

Score
67/100
State rank
#98
US rank
#10429

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pea Ridge, AR
County
Benton County · 259,241 people
City population
9,997
Metro
Fayetteville-Springdale-Rogers, AR
Population (ZIP)
9,997
Household income
$95,299
Rent vs Own
18.1% rent · 81.9% own
Severe rent burden
83.0

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
Predominantly White (72%)
Race & ethnicity
White 72% Two or more races 17% Hispanic / Latino 7% Black 3%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 4% Scottish 2% Lithuanian 2%
Foreign-born
7% · Canada, Vietnam
Languages at home
97% English-only · Spanish 2% Vietnamese 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
▲ 7.48%
Current HPI
352.7133
Rent YoY
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

+79.0% since first listed
8 events — show timeline
  • 2026-05-11 Price Changed $339,900 NWARMLS
  • 2026-04-22 Price Changed $349,900 NWARMLS
  • 2026-04-09 Price Changed $354,900 NWARMLS
  • 2026-03-30 Listed $359,900 NWARMLS
  • 2025-10-20 Price Changed $350,000 NWARMLS
  • 2025-08-25 Price Changed $360,000 NWARMLS
  • 2018-02-23 Sold (MLS) $189,900 NWARMLS
  • 2017-08-14 Listed $189,900 NWARMLS

Property tax history

+20.7%/yr

Latest (2025): $2,169 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…