CashFlowRE
Sign in Sign up
211 Murray
B Composite 74.42
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 +27.3/30.0
  • ARV discount +14.1/15.0
  • DSCR +9.5/10.0
  • 1% rule +6.4/10.0
  • Appreciation +5.6/10.0
  • Schools +3.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$87,500

211 Murray · Dierks, AR 71833
2 bd · 1.0 ba · 1,152 sqft · SingleFamily public records · 6 Days on market
Built 1965 $76/sqft · 15% below area Est $102k · 15% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located in the heart of Dierks, this home is a great starter home or investment property. Offers over 1,150 sq ft of living space, 2 bedrooms and 1 bath. Single carport with laundry room. Contact our office for more details or to schedule a viewing.

Key facts

  • Laundry room
  • Investment property
  • Single carport

Tags

INVESTMENT PROPERTYSINGLE CARPORTLAUNDRY ROOMDETACHED

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 2-bed/1.0-bath single-family listed at $88k.

Deal economics

  • At list price, monthly cash flow is $254 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($999 rent vs $88k).

Location & tenants

  • Location reads 65/100 on livability (#147 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Dierks School District (rural): math 37% / reading 40% proficiency, ranked #88 of 238 in AR (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 6 active listings in the ZIP; 1 units permitted in Howard County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($605 loan paydown + $1k appreciation (1.3% local appreciation)).
  • Howard County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.3% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $58k; list at $88k implies a 51% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $87,500

Questions for the listing agent

  1. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
1.14%
Cap rate
9.77%
Cash-on-cash
12.42%
DSCR
1.55
GRM
7.3

CMA / ARV

ARV (median comp)
$102,497
List price
$87,500
Delta
-14.63%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi

Projected returns pro-forma

1.26% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
14.9%
Equity multiple
1.77×
Total profit
$18,878
Equity at exit
$31,064
10-year hold
IRR
18.1%
Equity multiple
3.24×
Total profit
$54,948
Equity at exit
$42,220

Cash invested: $24,500 (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 71833

Home prices YoY
1.2%
Active inventory
6
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$999 medium interval (Pro) →
Mortgage (P&I)
$459
Tax from tax record
$40 /mo · $481/yr
Insurance
$36
HOA
$0
Vacancy / Maint / Mgmt
$210
Net cashflow
$254

Break-even live

Break-even rent $678
Max offer price $87,500
Occupancy floor 70%

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
$21,875
Closing costs
$2,625
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 8 events

  1. 2026-06-04
    statusdays on market $87,500 Under Contract 6 DOM
  2. 2026-06-02
    days on market $87,500 New Listing 5 DOM
  3. 2026-06-01
    days on market $87,500 New Listing 4 DOM
  4. 2026-05-31
    days on market $87,500 New Listing 3 DOM
  5. 2026-05-31
    days on market $87,500 New Listing 2 DOM
  6. 2026-04-14
    price $87,500 249-char remark
    Show marketing remark (249 chars)

    Located in the heart of Dierks, this home is a great starter home or investment property. Offers over 1,150 sq ft of living space, 2 bedrooms and 1 bath. Single carport with laundry room. Contact our office for more details or to schedule a viewing.

  7. 2025-06-06
    listed $92,500 New Listing 249-char remark
    Show marketing remark (249 chars)

    Located in the heart of Dierks, this home is a great starter home or investment property. Offers over 1,150 sq ft of living space, 2 bedrooms and 1 bath. Single carport with laundry room. Contact our office for more details or to schedule a viewing.

  8. 2005-08-02
    soldstatus $58,000

ⓘ 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
$481 · $40/mo
Projected year-2 tax
$560 · $47/mo
Expected delta
+$79/yr (+$7/mo · 16.4%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥112°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% 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
$11,984
− Mortgage interest
−$4,901
− Property taxes
−$481
− Insurance
−$438
− Repairs & maintenance
−$959
− Management
−$959
− Depreciation
−$2,545
Taxable income
$1,701
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$408
After-tax cash flow
$2,634/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
Dierks School District
NCES district ID
0505340
Math proficiency
37% ▼ -6.00%
Reading proficiency
40% ▼ -2.00%
Median HH income
$37,601
Composite
32.06/100
National rank
#5817
State rank
#88 of 238 in AR

Livability — Dierks

Score
65/100
State rank
#147
US rank
#13165

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Dierks, AR
Population (ZIP)
1,830

Population outlook (Howard County) Hauer SSP2

Today (2025)
12,642 people
By 2030
12,218 · -3.4%
By 2040
11,470 · -9.3%
By 2050
10,874 · -14.0%
By 2075
10,517 · -16.8%
By 2100
10,929 · -13.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 6%
Common ancestry
Slovak 2% Romanian 1%
Foreign-born
0%
Languages at home
99% English-only · German/W. Germanic 1%

Political lean MEDSL · Howard

2024 margin
Solid R (+46.7) · D 25.9% · R 72.6% · Other 1.5%
2008→2024 swing
-21.7pp toward R · 2008: -25.0pp · 2024: -46.7pp
All cycles
2024: R+46.7 2020: R+41.9 2016: R+39.0 2012: R+31.7 2008: R+25.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.26%
Current HPI
103.4451
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

+50.9% since first listed
3 events — show timeline
  • 2026-04-14 Price Changed $87,500 CARMLS
  • 2025-06-06 Listed $92,500 CARMLS
  • 2005-08-02 Sold (Public Records) $58,000 Public Records

Property tax history

+1.0%/yr

Latest (2023): $481 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…