CashFlowRE
Sign in Sign up
1700 S Carthage St Fourplex
C- Composite 52.64
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 +21.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.8/10.0
  • 1% rule +4.6/10.0
  • Rent growth +3.6/5.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$325,000

1700 S Carthage St · Fort Smith, AR 72901
8 bd · 4.0 ba · 3,965 sqft · MultiFamily public records · 135 Days on market
0.36 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 4 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Sold

Key facts

  • Strong rental demand
  • Fully leased units
  • Consistent cash flow

Tags

TURNKEY FOURPLEX OPPORTUNITYINCOME PRODUCING PROPERTYFULLY LEASED UNITSSTRONG RENTAL DEMANDCONSISTENT CASH FLOWFUNCTIONAL LAYOUTS

Property features AI

Finance

  • Other: Property offered as residential income (quadruplex)
  • Financial info: Multiple 2-bedroom/1-bath units with listed rents (examples shown): $795, $650, $750; Units listed as including water and sewer; tenants pay cable and electric

Exterior

  • Parking: Concrete parking lot
  • Security: Smoke detector(s)
  • Utilities: Water included for units; Sewer included for units; Electric service (tenant pays electric); Tenants responsible for cable
  • Home design: Residential income property; Quadruplex; Two-story building
  • Construction: Brick construction; Shingle roof; Slab foundation
  • Exterior features: Cleared corner lot; Publicly maintained road; Smoke detectors

Interior

  • Kitchen: No kitchen appliance list provided
  • Bedrooms: Multiple 2-bedroom units (each unit listed as 2 bedrooms)
  • Flooring: Vinyl
  • Bathrooms: Units with 1 bathroom each
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Electric water heater; Vinyl flooring
  • Laundry & utility: Electric dryer hookup; Units include water and sewer; tenants pay cable and electric

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 × 2-bed/1.0-bath units multifamily listed at $325k.

Deal economics

  • At list price, monthly cash flow is $477 ($6k/yr) — positive. Per door: $119/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $312k (3.9% below list).
  • Recommended offer: $286k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 4.3% in Fort Smith — 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 65/100 on livability (#151 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, crime F, amenities F.
  • Fort Smith School District (urban): math 35% / reading 39% proficiency, ranked #106 of 238 in AR (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.4%/yr); 174 active listings in the ZIP; lower-income renter base — watch delinquency; 388 units permitted in Sebastian County in 2024 (16 in 5+ unit buildings).
  • At $3,122/mo this rent would consume 87% of the median local household income ($43k/yr) (locally 1117% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Sebastian County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 135 days — a 12% lower offer ($286k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 8y 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 $270k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $286,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 135 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.96%
Cap rate
8.06%
Cash-on-cash
6.29%
DSCR
1.28
GRM
8.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.37% rent growth · sell at horizon

5-year hold
IRR
-5.2%
Equity multiple
0.80×
Total profit
$-18,012
Equity at exit
$48,459
10-year hold
IRR
5.8%
Equity multiple
1.46×
Total profit
$41,418
Equity at exit
$28,100

Cash invested: $91,000 (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 72901

Rents YoY
4.4%
Active inventory
174
Price-to-rent
34.7×

Monthly cashflow live

Estimated rent
$3,122 high interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$149 /mo · $1,792/yr
Insurance
$135
HOA
$0
Vacancy / Maint / Mgmt
$656
Net cashflow
$477

Break-even live

Break-even rent $2,518
Max offer price $325,000
Occupancy floor 80%

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $3,122

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
$81,250
Closing costs
$9,750
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 $325,000 Active 135 DOM
  2. 2026-06-18
    days on market $325,000 Active 134 DOM
  3. 2026-06-17
    days on market $325,000 Active 133 DOM
  4. 2026-06-16
    days on market $325,000 Active 132 DOM
  5. 2026-06-15
    days on market $325,000 Active 131 DOM
  6. 2026-06-14
    days on market $325,000 Active 129 DOM
  7. 2026-06-13
    days on market $325,000 Active 128 DOM
  8. 2026-06-10
    days on market $325,000 Active 126 DOM
  9. 2026-06-09
    days on market $325,000 Active 125 DOM
  10. 2026-06-08
    days on market $325,000 Active 124 DOM
  11. 2026-06-07
    days on market $325,000 Active 123 DOM
  12. 2026-06-03
    days on market $325,000 Active 119 DOM
  13. 2026-06-02
    days on market $325,000 Active 118 DOM
  14. 2026-06-01
    days on market $325,000 Active 117 DOM
  15. 2026-05-31
    days on market $325,000 Active 116 DOM
  16. 2026-05-30
    days on market $325,000 Active 115 DOM
  17. 2026-02-04
    listed $325,000 Active
  18. 2021-12-17
    soldstatus $270,000 4-char remark
    Show marketing remark (4 chars)

    Sold

  19. 2021-12-17
    listed $270,000 4-char remark
    Show marketing remark (4 chars)

    Sold

  20. 2021-12-17
    soldstatus $270,000
    Show marketing remark (4 chars)

    Sold

  21. 2018-12-21
    soldstatus $155,000 4-char remark
    Show marketing remark (4 chars)

    sold

  22. 2018-12-14
    listed $155,000 4-char remark
    Show marketing remark (4 chars)

    sold

  23. 2013-06-05
    soldstatus $130,000

ⓘ 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
$1,792 · $149/mo
Projected year-2 tax
$2,080 · $173/mo
Expected delta
+$288/yr (+$24/mo · 16.1%)

ⓘ 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 2/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°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
$37,464
− Mortgage interest
−$18,205
− Property taxes
−$1,792
− Insurance
−$1,625
− Repairs & maintenance
−$2,997
− Management
−$2,997
− Depreciation
−$9,455
Taxable income
$393
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$94
After-tax cash flow
$5,633/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
Fort Smith School District
NCES district ID
0506330
Math proficiency
35% ▼ -11.00%
Reading proficiency
39% ▼ -7.00%
Median HH income
$36,066
Composite
30.66/100
National rank
#6183
State rank
#106 of 238 in AR

Livability — Fort Smith

Score
65/100
State rank
#151
US rank
#13185

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fort Smith, AR
County
Sebastian County · 99,312 people
City population
94,356
Metro
Fort Smith, AR-OK
Population (ZIP)
19,819
Household income
$42,851
Rent vs Own
56.7% rent · 43.3% own
Severe rent burden
1117.0

Population outlook (Sebastian County) Hauer SSP2

Today (2025)
133,992 people
By 2030
136,620 · +2.0%
By 2040
140,832 · +5.1%
By 2050
143,301 · +6.9%
By 2075
147,964 · +10.4%
By 2100
145,848 · +8.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 60% Hispanic / Latino 17% Two or more races 12% Black 10% Asian 2%
Hispanic origin (detail)
Mexican 11% Puerto Rican 1%
Common ancestry
Slovak 2% Lithuanian 2% Italian 1%
Foreign-born
9% · Canada, Vietnam, Guatemala
Languages at home
83% English-only · Spanish 14% Other Asian/Pacific 1% Vietnamese 1%

Political lean MEDSL · Sebastian

2024 margin
Solid R (+37.5) · D 30.0% · R 67.6% · Other 2.4%
2008→2024 swing
-2.9pp toward R · 2008: -34.6pp · 2024: -37.5pp
All cycles
2024: R+37.5 2020: R+35.5 2016: R+38.1 2012: R+37.1 2008: R+34.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -173.82%
Current HPI
172.3777
Rent YoY
▲ 4.37%
Metro
Fort Smith, AR-OK
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+150.0% since first listed
7 events — show timeline
  • 2026-02-04 Listed $325,000 WRVBOR
  • 2021-12-17 Sold (Public Records) $270,000 Public Records
  • 2021-12-17 Listed $270,000 WRVBOR
  • 2021-12-17 Sold (MLS) $270,000 WRVBOR
  • 2018-12-21 Sold (MLS) $155,000 WRVBOR
  • 2018-12-14 Listed $155,000 WRVBOR
  • 2013-06-05 Sold (Public Records) $130,000 Public Records

Property tax history

+3.4%/yr

Latest (2025): $1,792 · +8.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…