CashFlowRE
Sign in Sign up
302 Norma St
B Composite 73.71
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 +26.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.8/10.0
  • 1% rule +6.0/10.0
  • Appreciation +5.3/10.0
  • Schools +4.1/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$80,000

302 Norma St · Tuckerman, AR 72473
3 bd · 1.5 ba · 1,000 sqft · SingleFamily public records · 64 Days on market
Built 1972 0.25 ac lot $80/sqft · 14% below area Est $103k · 22% under

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

Listing remarks MLS

302 Norma St Tuckerman AR Don't miss out on this house! 3 bedroom, 1.5 bathroom, living room, kitchen, laundry room with extra storage space. Built in 1972, this home has a newer metal roof, Central Heat and Air 8 years old, and new kitchen counter tops. Slab concrete floors and brand new energy efficient windows allow upgrades to be spent on the buyer's choice of decor. This would make a great starter home or possibly a rental. Tuckerman water and sewer, Entergy, and Summit Gas supply the utilities. Property sits on a . 25 acre lot which measures 75' on front and 145' deep.

Key facts

  • Extra storage space
  • Slab concrete floors
  • 25 acre lot

Tags

NEWER METAL ROOFNEW KITCHEN COUNTER TOPSENERGY EFFICIENT WINDOWSEXTRA STORAGE SPACESLAB CONCRETE FLOORS25 ACRE LOT

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 $80k.

Deal economics

  • At list price, monthly cash flow is $200 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($881 rent vs $80k).
  • Recommended offer: $75k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#73 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: schools D+, amenities F, commute F.
  • Jackson County School District (rural): math 56% / reading 44% proficiency, ranked #21 of 238 in AR (top 9%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 11 active listings in the ZIP; 13 units permitted in Jackson County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($553 loan paydown + $517 appreciation (0.7% local appreciation)).
  • Jackson County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (0.7% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 64 days — a 6% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $26k; list at $80k implies a 208% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $75,200 (6.0% below list)

Questions for the listing agent

  1. It's been on market 64 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 1972 — 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. 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
1.10%
Cap rate
9.29%
Cash-on-cash
10.70%
DSCR
1.48
GRM
7.6

CMA / ARV

ARV (median comp)
$102,502
List price
$80,000
Delta
-21.95%
Verdict
UNDERPRICED
Comps
18 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
214 Devine St 0.04mi 3/1.5 1,107 (+11%) 3mo $135,000 $122 78
307 Norma St 0.04mi 2/1.0 (-1) 906 (-9%) 3mo $125,000 $138 73
306 Woodlawn Ave 0.12mi 3/1.0 1,133 (+13%) 23mo $116,000 $102 51

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

Projected returns pro-forma

0.65% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
11.5%
Equity multiple
1.57×
Total profit
$12,826
Equity at exit
$25,850
10-year hold
IRR
15.6%
Equity multiple
2.82×
Total profit
$40,824
Equity at exit
$33,250

Cash invested: $22,400 (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 72473

Home prices YoY
0.4%
Active inventory
11
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$881 medium interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$43 /mo · $522/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$185
Net cashflow
$200

Break-even live

Break-even rent $628
Max offer price $80,000
Occupancy floor 72%

Sensitivity live

Price -10% $245 -5% $222 +0% $200 +5% $177 +10% $154
Rent -10% $130 -5% $165 +0% $200 +5% $235 +10% $269
Rate -1.0pp $240 -0.5pp $220 base $200 +0.5pp $179 +1.0pp $158

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
$20,000
Closing costs
$2,400
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 19 events

  1. 2026-06-19
    days on market $80,000 Active 64 DOM
  2. 2026-06-18
    days on market $80,000 Active 63 DOM
  3. 2026-06-17
    days on market $80,000 Active 62 DOM
  4. 2026-06-16
    days on market $80,000 Active 61 DOM
  5. 2026-06-15
    days on market $80,000 Active 60 DOM
  6. 2026-06-14
    days on market $80,000 Active 58 DOM
  7. 2026-06-12
    days on market $80,000 Active 57 DOM
  8. 2026-06-09
    days on market $80,000 Active 54 DOM
  9. 2026-06-08
    days on market $80,000 Active 53 DOM
  10. 2026-06-07
    days on market $80,000 Active 52 DOM
  11. 2026-06-05
    days on market $80,000 Active 50 DOM
  12. 2026-06-04
    days on market $80,000 Active 48 DOM
  13. 2026-06-02
    days on market $80,000 Active 47 DOM
  14. 2026-06-01
    days on market $80,000 Active 46 DOM
  15. 2026-05-31
    days on market $80,000 Active 45 DOM
  16. 2026-05-31
    days on market $80,000 Active 44 DOM
  17. 2026-04-16
    listed $80,000 Active 583-char remark
    Show marketing remark (583 chars)

    302 Norma St Tuckerman AR Don't miss out on this house! 3 bedroom, 1.5 bathroom, living room, kitchen, laundry room with extra storage space. Built in 1972, this home has a newer metal roof, Central Heat and Air 8 years old, and new kitchen counter tops. Slab concrete floors and brand new energy efficient windows allow upgrades to be spent on the buyer's choice of decor. This would make a great starter home or possibly a rental. Tuckerman water and sewer, Entergy, and Summit Gas supply the utilities. Property sits on a . 25 acre lot which measures 75' on front and 145' deep.

  18. 2007-01-19
    soldstatus $26,000
  19. 1999-01-15
    soldstatus $36,576

ⓘ 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
$522 · $43/mo
Projected year-2 tax
$522 · $43/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (shaded) · 67% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥109°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 8% 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
$10,574
− Mortgage interest
−$4,481
− Property taxes
−$522
− Insurance
−$400
− Repairs & maintenance
−$846
− Management
−$846
− Depreciation
−$2,327
Taxable income
$1,152
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$276
After-tax cash flow
$2,121/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
Jackson County School District
NCES district ID
0513230
Math proficiency
56% ▼ -5.00%
Reading proficiency
44% ▼ -12.00%
Median HH income
$33,648
Composite
41.28/100
National rank
#3518
State rank
#21 of 238 in AR

Livability — Tuckerman

Score
69/100
State rank
#73
US rank
#8736

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tuckerman, AR
Population (ZIP)
1,907

Population outlook (Jackson County) Hauer SSP2

Today (2025)
16,368 people
By 2030
15,875 · -3.0%
By 2040
14,998 · -8.4%
By 2050
14,363 · -12.2%
By 2075
13,207 · -19.3%
By 2100
11,276 · -31.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 4% Black 3% Hispanic / Latino 2%
Common ancestry
Italian 7% Slovak 3% Romanian 1%
Foreign-born
0% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Jackson

2024 margin
Solid R (+48.7) · D 24.8% · R 73.5% · Other 1.7%
2008→2024 swing
-32.4pp toward R · 2008: -16.3pp · 2024: -48.7pp
All cycles
2024: R+48.7 2020: R+43.8 2016: R+33.0 2012: R+18.2 2008: R+16.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.65%
Current HPI
151.9804
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

+118.7% since first listed
3 events — show timeline
  • 2026-04-16 Listed $80,000 NEABOR MLS
  • 2007-01-19 Sold (Public Records) $26,000 Public Records
  • 1999-01-15 Sold (Public Records) $36,576 Public Records

Property tax history

+5.1%/yr

Latest (2025): $522 · +15.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…