CashFlowRE
Sign in Sign up
1705 Chestnut St Multi-family
B- Composite 68.83
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +3.2/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.6/10.0

$45,900

1705 Chestnut St · Pine Bluff, AR 71601
3 bd · 2.0 ba · 1,408 sqft · MultiFamily public records · 12 Days on market
Built 1914 1.00 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

Charming and full of character, this well-maintained 3-bedroom, 1-bath home in the heart of Pine Bluff is move-in ready and packed with appeal. Featuring soaring ceilings, spacious closets, a remodeled kitchen and bathroom, and new flooring throughout, this property offers comfort and style at an affordable price point. Major updates include a new roof in 2025 and new plumbing in 2024, giving added peace of mind to investors and homeowners alike. Enjoy relaxing on the welcoming front porch or entertaining in the spacious backyard. With a strong rental history and a long-term tenant who would love the opportunity to stay, this property is an excellent addition to any investment portfolio. Wh

Key facts

  • New plumbing
  • Spacious backyard
  • Remodeled kitchen

Tags

REMODELED KITCHENNEW ROOFNEW PLUMBINGSPACIOUS BACKYARDWELCOMING FRONT PORCHSTRONG RENTAL HISTORY

Property features AI

Finance

  • Financial info: Financing available: VA, FHA, Conventional, or Cash

Exterior

  • Parking: Parking pads
  • Utilities: Public sewer; Public water; Municipal electric service (Entergy); Fiber internet; Insulated doors
  • Home design: Frame construction; 1 acre lot; Will not subdivide
  • Construction: Crawl space foundation; Architectural shingle roof
  • Exterior features: Front porch; Partially fenced yard; Paved road access; Level lot in a subdivision

Interior

  • Kitchen: Free‑standing stove; Electric range
  • Flooring: Vinyl flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central electric heat; Central electric cooling
  • Interior features: Ceiling fans; Formica kitchen counters; Washer connection; Electric dryer connection; Electric water heater; Sheetrock walls/ceilings
  • Laundry & utility: Washer connection; Electric dryer connection

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 multifamily listed at $46k.

Deal economics

  • At list price, monthly cash flow is $304 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($744 rent vs $46k).
  • Cap rate 14.2% vs local median 9.0% in Pine Bluff — 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 50/100 on livability (#483 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: schools F, crime F, amenities F.
  • Pine Bluff School District (urban): math 6% / reading 9% proficiency, ranked #236 of 238 in AR (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 85% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 90 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 62 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $317 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Jefferson County population projected at -33% 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 $13k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1914 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $45,900

Questions for the listing agent

  1. Built in 1914 — 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 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
1.62%
Cap rate
14.24%
Cash-on-cash
28.38%
DSCR
2.26
GRM
5.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
22.6%
Equity multiple
1.93×
Total profit
$11,909
Equity at exit
$6,844
10-year hold
IRR
30.6%
Equity multiple
3.74×
Total profit
$35,256
Equity at exit
$3,969

Cash invested: $12,852 (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 71601

Home prices YoY
-2.1%
Active inventory
90
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$744 high interval (Pro) →
Mortgage (P&I)
$241
Tax from tax record
$24 /mo · $288/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$156
Net cashflow
$304

Break-even live

Break-even rent $359
Max offer price $45,900
Occupancy floor 54%

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
$11,475
Closing costs
$1,377
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.

Rent comps 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
304 W Harding Ave Unit 3 Pine Bluff, AR 2.0 1.0 1180 $715 $0.61 44d 1 0.10mi
2404 S Walnut St Pine Bluff, AR 2.0 1.0 1100 $700 $0.64 44d 1 0.41mi
6 Duplexes Pine Bluff, AR 2.0 1.5–2.0 858 $772 $0.90 44d 5 0.96mi
1107 S Cypress St Unit 1 Pine Bluff, AR 2.0 1.0 875 $700 $0.80 44d 1 1.05mi
1907 W 28th Ave Pine Bluff, AR 3.0 1.5 947 $1,150 $1.21 44d 1 1.18mi
107 S Beech St Pine Bluff, AR 3.0 2.0 1346 $850 $0.63 44d 1 1.28mi
2319 W 27th Ave Unit B Pine Bluff, AR 2.0 1.0 907 $795 $0.88 44d 1 1.37mi

Listing history 10 events

  1. 2026-06-09
    status $45,900 Under Contract 12 DOM
  2. 2026-06-08
    days on market $45,900 Active 12 DOM
  3. 2026-06-07
    days on market $45,900 Active 11 DOM
  4. 2026-06-05
    days on market $45,900 Active 8 DOM
  5. 2026-06-03
    statusdays on market $45,900 Active 7 DOM
  6. 2026-06-02
    days on market $45,900 New Listing 6 DOM
  7. 2026-06-01
    days on market $45,900 New Listing 5 DOM
  8. 2026-05-31
    days on market $45,900 New Listing 4 DOM
  9. 2026-05-30
    days on market $45,900 New Listing 3 DOM
  10. 2026-05-27
    listed $45,900 New Listing

ⓘ 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
$288 · $24/mo
Projected year-2 tax
$294 · $24/mo
Expected delta
+$6/yr ($0/mo · 2.1%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 19% 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
$8,927
− Mortgage interest
−$2,571
− Property taxes
−$288
− Insurance
−$230
− Repairs & maintenance
−$714
− Management
−$714
− Depreciation
−$1,335
Taxable income
$3,075
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$738
After-tax cash flow
$2,909/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
Pine Bluff School District
NCES district ID
0500026
Math proficiency
6% ▼ -9.00%
Reading proficiency
9% ▼ -7.00%
Median HH income
$32,374
Composite
5.86/100
National rank
#10014
State rank
#236 of 238 in AR

Livability — Pine Bluff

Score
50/100
State rank
#483
US rank
#25645

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pine Bluff, AR
City population
29,578
Population (ZIP)
13,981

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
63,110 people
By 2030
58,519 · -7.3%
By 2040
49,740 · -21.2%
By 2050
42,331 · -32.9%
By 2075
29,591 · -53.1%
By 2100
21,047 · -66.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (81%)
Race & ethnicity
Black 81% White 13% Two or more races 4% Hispanic / Latino 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Jefferson

2024 margin
Strong D (+20.1) · D 59.2% · R 39.2% · Other 1.6%
2008→2024 swing
-6.2pp toward R · 2008: 26.3pp · 2024: 20.1pp
All cycles
2024: D+20.1 2020: D+21.7 2016: D+25.3 2012: D+29.0 2008: D+26.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -3.51%
Current HPI
160.3064
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

1 event — show timeline
  • 2026-05-27 Listed $45,900 CARMLS

Property tax history

+1.7%/yr

Latest (2025): $288 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…