CashFlowRE
Sign in Sign up
158 Junction St
B+ Composite 79.86
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 +29.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.4/10.0
  • Appreciation +5.0/10.0
  • Livability +3.5/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$90,000

158 Junction St · Tyronza, AR 72386
3 bd · 1.0 ba · 1,580 sqft · SingleFamily public records · 53 Days on market
Built 1953 10,019 sqft lot $57/sqft · 38% below area Est $145k · 38% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to the market! This charming 3-bedroom, 1-bath home in the heart of Tyronza offers affordability, comfort, and small-town living at its best. With 1,580 sq ft of living space, this 1.5-story home provides a functional layout perfect for first-time buyers, downsizers, or investors. The home features a new metal roof, central air, natural gas heat, and durable luxury vinyl plank flooring, giving you peace of mind and easy maintenance. Sitting on a spacious lot in a quiet neighborhood, there's plenty of room for outdoor activities, gardening, or future improvements. An attached carport adds convenient covered parking. Whether you're looking for an affordable place to call home or a solid rental investment, this property is full of potential. Don't miss your chance to view this super-cute home—schedule your showing today!

Key facts

  • 0.23 acre lot
  • Built 1953
  • Listed 53 days

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/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $334 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $87k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 70/100 on livability (#60 in AR) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D, employment D, amenities F.
  • East Poinsett County School District (rural): math 36% / reading 37% proficiency, ranked #113 of 238 in AR (top 48%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 5 active listings in the ZIP; 67 units permitted in Poinsett County in 2024 (5 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($622 loan paydown + $3k appreciation (3.0% local appreciation)).
  • Poinsett County population projected at -13% 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 $25k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($87k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 5y 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 $43k; list at $90k implies a 108% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $87,300 (3.0% below list)

Questions for the listing agent

  1. It's been on market 53 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.34%
Cap rate
10.74%
Cash-on-cash
15.89%
DSCR
1.71
GRM
6.2

CMA / ARV

ARV (median comp)
$145,141
List price
$90,000
Delta
-37.99%
Verdict
UNDERPRICED
Comps
10 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
121 Oak St 0.26mi 3/2.0 1,539 (-3%) 1mo $41,000 $27 79
116 Mill St 0.28mi 3/1.0 1,408 (-11%) 7mo $118,000 $84 63
178 Cotton Rd 0.35mi 3/2.0 1,757 (+11%) 11mo $184,000 $105 51

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

Projected returns pro-forma

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

5-year hold
IRR
22.4%
Equity multiple
2.27×
Total profit
$32,107
Equity at exit
$40,468
10-year hold
IRR
23.4%
Equity multiple
4.36×
Total profit
$84,559
Equity at exit
$62,366

Cash invested: $25,200 (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 72386

Active inventory
5
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,210 medium interval (Pro) →
Mortgage (P&I)
$472
Tax est. 1.5%
$112 /mo · $1,350/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$254
Net cashflow
$334

Break-even live

Break-even rent $787
Max offer price $90,000
Occupancy floor 67%

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
$22,500
Closing costs
$2,700
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 17 events

  1. 2026-06-03
    status $90,000 Pending 53 DOM
  2. 2026-06-02
    days on market $90,000 Active 53 DOM
  3. 2026-06-01
    days on market $90,000 Active 52 DOM
  4. 2026-05-31
    days on market $90,000 Active 51 DOM
  5. 2026-05-31
    days on market $90,000 Active 50 DOM
  6. 2026-04-10
    listed $90,000 Active 843-char remark
    Show marketing remark (843 chars)

    Welcome to the market! This charming 3-bedroom, 1-bath home in the heart of Tyronza offers affordability, comfort, and small-town living at its best. With 1,580 sq ft of living space, this 1.5-story home provides a functional layout perfect for first-time buyers, downsizers, or investors. The home features a new metal roof, central air, natural gas heat, and durable luxury vinyl plank flooring, giving you peace of mind and easy maintenance. Sitting on a spacious lot in a quiet neighborhood, there's plenty of room for outdoor activities, gardening, or future improvements. An attached carport adds convenient covered parking. Whether you're looking for an affordable place to call home or a solid rental investment, this property is full of potential. Don't miss your chance to view this super-cute home—schedule your showing today!

  7. 2025-11-20
    price $100,000
  8. 2025-10-01
    listed $115,000 Active
  9. 2024-09-14
    listed $115,000 Active
  10. 2022-06-13
    soldstatus $43,240
  11. 2022-02-18
    soldstatus $40,000
  12. 2022-02-18
    soldstatus $40,000 Sold
  13. 2022-01-25
    status Under Contract
  14. 2021-12-28
    price $54,900
  15. 2021-11-17
    listed $54,900
  16. 2021-11-17
    listed $59,900 New Listing
  17. 2016-05-18
    soldstatus $21,500

ⓘ 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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 14% 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
$14,515
− Mortgage interest
−$5,041
− Property taxes
−$1,350
− Insurance
−$450
− Repairs & maintenance
−$1,161
− Management
−$1,161
− Depreciation
−$2,618
Taxable income
$2,733
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$656
After-tax cash flow
$3,347/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
East Poinsett County School District
NCES district ID
0500048
Math proficiency
36% ▼ -7.00%
Reading proficiency
37% ▼ -4.00%
Median HH income
$33,882
Composite
30.05/100
National rank
#6352
State rank
#113 of 238 in AR

Livability — Tyronza

Score
70/100
State rank
#60
US rank
#8063

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tyronza, AR
Population (ZIP)
1,385

Population outlook (Poinsett County) Hauer SSP2

Today (2025)
22,998 people
By 2030
22,356 · -2.8%
By 2040
21,150 · -8.0%
By 2050
20,035 · -12.9%
By 2075
17,745 · -22.8%
By 2100
15,358 · -33.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 6% Black 4%
Common ancestry
Lithuanian 2% Slovak 1% Serbian 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Poinsett

2024 margin
Solid R (+63.5) · D 17.4% · R 81.0% · Other 1.6%
2008→2024 swing
-36.3pp toward R · 2008: -27.2pp · 2024: -63.5pp
All cycles
2024: R+63.5 2020: R+59.8 2016: R+24.1 2012: R+34.2 2008: R+27.2

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

+318.6% since first listed
12 events — show timeline
  • 2026-04-10 Listed $90,000 EARA
  • 2025-11-20 Price Changed $100,000 EARA
  • 2025-10-01 Listed $115,000 EARA
  • 2024-09-14 Listed $115,000 NEABOR MLS
  • 2022-06-13 Sold (Public Records) $43,240 Public Records
  • 2022-02-18 Sold (MLS) $40,000 CARMLS
  • 2022-02-18 Sold (MLS) $40,000 NEABOR MLS
  • 2022-01-25 Pending CARMLS
  • 2021-12-28 Price Changed $54,900 CARMLS
  • 2021-11-17 Listed $59,900 CARMLS
  • 2021-11-17 Listed $54,900 NEABOR MLS
  • 2016-05-18 Sold (Public Records) $21,500 Public Records

Property tax history

+3.9%/yr

Latest (2025): $30 · -28.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…