CashFlowRE
Sign in Sign up
315 County Road 724
C+ Composite 64.17
Why this score? — see what drove the C+ 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 +28.1/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.7/10.0
  • ARV discount +7.5/15.0
  • Schools +3.2/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$79,000

315 County Road 724 · Wynne, AR 72396
3 bd · 1.5 ba · 1,036 sqft · SingleFamily public records · 85 Days on market
Built 1978 2.16 ac lot

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

Listing remarks MLS

New to the market! Priced to sell at only $64,900! This 1036 sq ft house has 3 bedrooms, 1 bath, eat-in kitchen and is sitting on over 2 acres of land located near Cathy Lake. Call Sherrye McCoy at Diamond State Real Estate at 870-238-7700 or 870-318-8126 for your personal tour.

Key facts

  • 2.16 acre lot
  • Built 1978
  • Listed 84 days

Property features AI

Finance

  • Financial info: Financing available: conventional loan or cash

Exterior

  • Parking: Other parking (see remarks)
  • Utilities: Public water; Septic system; Propane/butane gas
  • Home design: Wood exterior
  • Construction: Crawl space foundation; Metal roof; Wood construction
  • Exterior features: Level lot; Dirt and gravel road access; No area amenities

Interior

  • Kitchen: Free-standing stove
  • Flooring: Tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating (gas); Central cooling (electric)
  • Interior features: Tile flooring; Free-standing stove

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/1.5-bath single-family listed at $79k.

Deal economics

  • At list price, monthly cash flow is $248 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $79k).
  • Recommended offer: $74k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.1% vs local median 4.5% in Wynne — 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 54/100 on livability (#427 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A, health & safety A; Watch: schools D, crime F, amenities F.
  • Wynne School District (town): math 36% / reading 39% proficiency, ranked #96 of 238 in AR (top 40%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 99 active listings in the ZIP; 17 units permitted in Cross County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $546 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Cross County population projected at -20% 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 $22k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 85 days — a 6% lower offer ($74k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago; this cycle's ask has dropped $6k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $56k; 41% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • 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 $74,260 (6.0% below list)

Questions for the listing agent

  1. It's been on market 85 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — 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 D-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
1.27%
Cap rate
10.06%
Cash-on-cash
13.47%
DSCR
1.60
GRM
6.5

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
3.5%
Equity multiple
1.14×
Total profit
$3,023
Equity at exit
$11,779
10-year hold
IRR
13.1%
Equity multiple
2.04×
Total profit
$23,050
Equity at exit
$6,830

Cash invested: $22,120 (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 72396

Home prices YoY
-17.6%
Active inventory
99
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,005 medium interval (Pro) →
Mortgage (P&I)
$414
Tax est. 1.5%
$99 /mo · $1,185/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$211
Net cashflow
$248

Break-even live

Break-even rent $691
Max offer price $79,000
Occupancy floor 70%

Sensitivity live

Price -10% $303 -5% $276 +0% $248 +5% $221 +10% $194
Rent -10% $169 -5% $209 +0% $248 +5% $288 +10% $328
Rate -1.0pp $288 -0.5pp $268 base $248 +0.5pp $228 +1.0pp $207

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
$19,750
Closing costs
$2,370
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 23 events

  1. 2026-06-19
    days on market $79,000 Active 85 DOM
  2. 2026-06-18
    days on market $79,000 Active 84 DOM
  3. 2026-06-17
    days on market $79,000 Active 83 DOM
  4. 2026-06-16
    days on market $79,000 Active 82 DOM
  5. 2026-06-15
    days on market $79,000 Active 81 DOM
  6. 2026-06-14
    days on market $79,000 Active 79 DOM
  7. 2026-06-12
    days on market $79,000 Active 78 DOM
  8. 2026-06-09
    days on market $79,000 Active 75 DOM
  9. 2026-06-08
    days on market $79,000 Active 74 DOM
  10. 2026-06-07
    days on market $79,000 Active 73 DOM
  11. 2026-06-07
    days on market $79,000 Active 72 DOM
  12. 2026-06-04
    days on market $79,000 Active 69 DOM
  13. 2026-06-02
    days on market $79,000 Active 68 DOM
  14. 2026-06-01
    days on market $79,000 Active 67 DOM
  15. 2026-05-31
    days on market $79,000 Active 66 DOM
  16. 2026-05-31
    days on market $79,000 Active 65 DOM
  17. 2026-05-06
    price $79,000
  18. 2026-03-26
    listed $85,000 New Listing
  19. 2023-06-23
    soldstatus $56,000
  20. 2023-06-15
    soldstatus $56,000 285-char remark
    Show marketing remark (285 chars)

    New to the market! Priced to sell at only $64,900! This 1036 sq ft house has 3 bedrooms, 1 bath, eat-in kitchen and is sitting on over 2 acres of land located near Cathy Lake. Call Sherrye McCoy at Diamond State Real Estate at 870-238-7700 or 870-318-8126 for your personal tour.

  21. 2023-01-26
    listed $64,900 285-char remark
    Show marketing remark (285 chars)

    New to the market! Priced to sell at only $64,900! This 1036 sq ft house has 3 bedrooms, 1 bath, eat-in kitchen and is sitting on over 2 acres of land located near Cathy Lake. Call Sherrye McCoy at Diamond State Real Estate at 870-238-7700 or 870-318-8126 for your personal tour.

  22. 2008-06-10
    soldstatus $69,000
  23. 2008-02-29
    soldstatus $50,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥109°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 11% 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
$12,063
− Mortgage interest
−$4,425
− Property taxes
−$1,185
− Insurance
−$395
− Repairs & maintenance
−$965
− Management
−$965
− Depreciation
−$2,298
Taxable income
$1,830
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$439
After-tax cash flow
$2,539/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
Wynne School District
NCES district ID
0514430
Math proficiency
36% ▼ -8.00%
Reading proficiency
39% ▼ -7.00%
Median HH income
$40,508
Composite
31.51/100
National rank
#5970
State rank
#96 of 238 in AR

Livability — Wynne

Score
54/100
State rank
#427
US rank
#24166

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
12,854

Population outlook (Cross County) Hauer SSP2

Today (2025)
16,293 people
By 2030
15,636 · -4.0%
By 2040
14,312 · -12.2%
By 2050
13,050 · -19.9%
By 2075
10,362 · -36.4%
By 2100
7,873 · -51.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Black 20% Two or more races 9% Hispanic / Latino 3%
Common ancestry
Italian 3% Slovak 1% Lithuanian 1%
Foreign-born
2%
Languages at home
97% English-only · Arabic 2% Spanish 1%

Political lean MEDSL · Cross

2024 margin
Solid R (+47.6) · D 25.1% · R 72.7% · Other 2.1%
2008→2024 swing
-22.2pp toward R · 2008: -25.4pp · 2024: -47.6pp
All cycles
2024: R+47.6 2020: R+45.7 2016: R+37.8 2012: R+29.8 2008: R+25.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -39.26%
Current HPI
184.1112
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

+58.0% since first listed
7 events — show timeline
  • 2026-05-06 Price Changed $79,000 CARMLS
  • 2026-03-26 Listed $85,000 CARMLS
  • 2023-06-23 Sold (Public Records) $56,000 Public Records
  • 2023-06-15 Sold (MLS) $56,000 CARMLS
  • 2023-01-26 Listed $64,900 CARMLS
  • 2008-06-10 Sold (Public Records) $69,000 Public Records
  • 2008-02-29 Sold (Public Records) $50,000 Public Records

Property tax history

-19.9%/yr

Latest (2023): $60 · -87.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…