CashFlowRE
Sign in Sign up
700 Thompson St
B- Composite 65.62
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.9/10.0
  • Appreciation +4.5/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +2.0/15.0
  • Schools +1.9/10.0

$85,000

700 Thompson St · McGehee, AR 71654
3 bd · 2.0 ba · 1,544 sqft · SingleFamily public records · 109 Days on market
Built 1993 10,018 sqft lot $55/sqft · 12% above area Est $76k · 12% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

A charming brick home offering 3 bedrooms and 1 bathroom with approximately 1,544 sq ft of living space. The residence features durable brick exterior, a functional layout, and classic finishes. Please note the property is located in a FEMA-designated flood zone, which may require flood insurance and specific building considerations.

Key facts

  • 0.23 acre lot
  • Parking
  • Built 1993

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 $85k.

Deal economics

  • At list price, monthly cash flow is $348 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Recommended offer: $77k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 66/100 on livability (#122 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, amenities F, commute F.
  • Mcgehee School District (town): math 24% / reading 23% proficiency, ranked #200 of 238 in AR (top 84%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 20 active listings in the ZIP; 4 units permitted in Desha County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.0%/yr); year-one equity from $588 of loan paydown is wiped out by about $860 of value loss. Plan a longer hold.
  • Desha County population projected at -31% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-1.0% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 109 days — a 9% lower offer ($77k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $60k; 42% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $77,350 (9.0% below list)

Questions for the listing agent

  1. It's been on market 109 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.39%
Cap rate
11.20%
Cash-on-cash
17.52%
DSCR
1.78
GRM
6.0

CMA / ARV

ARV (median comp)
$75,765
List price
$85,000
Delta
12.19%
Verdict
OVERPRICED
Comps
9 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
901 N 3rd 0.30mi 3/1.0 1,315 (-15%) 19mo $25,000 $19 41

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

Projected returns pro-forma

-1.01% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
14.6%
Equity multiple
1.66×
Total profit
$15,705
Equity at exit
$20,466
10-year hold
IRR
20.5%
Equity multiple
3.06×
Total profit
$49,126
Equity at exit
$21,446

Cash invested: $23,800 (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 71654

Home prices YoY
-0.9%
Active inventory
20
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,184 medium interval (Pro) →
Mortgage (P&I)
$446
Tax est. 1.5%
$106 /mo · $1,275/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$249
Net cashflow
$348

Break-even live

Break-even rent $744
Max offer price $85,000
Occupancy floor 66%

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
$21,250
Closing costs
$2,550
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 24 events

  1. 2026-06-19
    days on market $85,000 Active 109 DOM
  2. 2026-06-18
    days on market $85,000 Active 108 DOM
  3. 2026-06-17
    days on market $85,000 Active 107 DOM
  4. 2026-06-16
    days on market $85,000 Active 106 DOM
  5. 2026-06-15
    days on market $85,000 Active 105 DOM
  6. 2026-06-14
    days on market $85,000 Active 103 DOM
  7. 2026-06-12
    days on market $85,000 Active 102 DOM
  8. 2026-06-09
    days on market $85,000 Active 99 DOM
  9. 2026-06-08
    days on market $85,000 Active 98 DOM
  10. 2026-06-07
    days on market $85,000 Active 97 DOM
  11. 2026-06-07
    days on market $85,000 Active 96 DOM
  12. 2026-06-04
    days on market $85,000 Active 93 DOM
  13. 2026-06-02
    days on market $85,000 Active 92 DOM
  14. 2026-06-01
    days on market $85,000 Active 91 DOM
  15. 2026-05-31
    days on market $85,000 Active 90 DOM
  16. 2026-05-31
    days on market $85,000 Active 89 DOM
  17. 2026-01-20
    listed $85,000 New Listing 335-char remark
    Show marketing remark (335 chars)

    A charming brick home offering 3 bedrooms and 1 bathroom with approximately 1,544 sq ft of living space. The residence features durable brick exterior, a functional layout, and classic finishes. Please note the property is located in a FEMA-designated flood zone, which may require flood insurance and specific building considerations.

  18. 2025-10-01
    historical
  19. 2025-05-28
    price $80,000
  20. 2025-03-18
    listed $90,000 New Listing
  21. 2023-10-10
    soldstatus $60,000
  22. 2016-07-15
    soldstatus $32,000
  23. 2008-09-29
    soldstatus $25,000
  24. 1999-09-02
    soldstatus $45,000

ⓘ 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 6/10 Major FEMA zone X (shaded) · 72% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$14,202
− Mortgage interest
−$4,761
− Property taxes
−$1,275
− Insurance
−$425
− Repairs & maintenance
−$1,136
− Management
−$1,136
− Depreciation
−$2,473
Taxable income
$2,996
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$719
After-tax cash flow
$3,452/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
Mcgehee School District
NCES district ID
0509630
Math proficiency
24% ▼ -9.00%
Reading proficiency
23% ▼ -8.00%
Median HH income
$29,604
Composite
18.88/100
National rank
#8858
State rank
#200 of 238 in AR

Livability — McGehee

Score
66/100
State rank
#122
US rank
#11758

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
McGehee, AR
Population (ZIP)
4,290

Population outlook (Desha County) Hauer SSP2

Today (2025)
10,289 people
By 2030
9,472 · -7.9%
By 2040
8,102 · -21.3%
By 2050
7,128 · -30.7%
By 2075
6,222 · -39.5%
By 2100
6,583 · -36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 48% Black 41% Two or more races 8% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 7%
Foreign-born
0%
Languages at home
95% English-only · Spanish 5%

Political lean MEDSL · Desha

2024 margin
Toss-up / Even · D 46.7% · R 51.5% · Other 1.8%
2008→2024 swing
-17.0pp toward R · 2008: 12.2pp · 2024: -4.8pp
All cycles
2024: R+4.8 2020: D+2.3 2016: D+7.4 2012: D+12.9 2008: D+12.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.01%
Current HPI
107.7356
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

+88.9% since first listed
8 events — show timeline
  • 2026-01-20 Listed $85,000 CARMLS
  • 2025-10-01 Listing Removed CARMLS
  • 2025-05-28 Price Changed $80,000 CARMLS
  • 2025-03-18 Listed $90,000 CARMLS
  • 2023-10-10 Sold (Public Records) $60,000 Public Records
  • 2016-07-15 Sold (Public Records) $32,000 Public Records
  • 2008-09-29 Sold (Public Records) $25,000 Public Records
  • 1999-09-02 Sold (Public Records) $45,000 Public Records

Property tax history

-17.1%/yr

Latest (2025): $98 · -32.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…