2 bd · 1.5 ba ·
1,052 sqft ·
Built 1975
· SingleFamily
· Under Contract
· 983 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,234/mo
Mortgage (P&I)
−$603
Tax + insurance
−$192
HOA
−$0
Vac / Maint / Mgmt
−$259
Net cashflow
$181/mo
Annual
$2,172/yr
Cap rate
8.18%
Cash-on-cash
6.75%
DSCR
1.30
1% rule
1.07%
Cash to close
$32,172
Investor read
This is a 2-bed/1.5-bath single-family listed at $115k. Condition is rated fair.
At list price, monthly cash flow is $181 ($2k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $115k).
It's been on market 983 days — a 12% lower offer ($101k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $101k (12.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $794 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
Jasper School District (rural): math 33% / reading 39% proficiency, ranked #115 of 238 in AR (top 48%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Zoned schools: Jasper Elementary School (math 47% / reading 37%, grade F, #173 of 454 statewide, top 43%, 271 students, 65% FRL); Jasper High School (math 22% / reading 42%, grade F, #119 of 292 statewide, top 43%, 208 students, 61% FRL) — zoned schools at 63% FRL track the district average.
Market conditions: 153 active listings in the ZIP.
Newton County population projected at -36% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
3 sale attempts since 3y ago; this cycle's ask has dropped $45k (28%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Questions for listing agent
It's been on market 983 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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.
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.
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.
Repairs flagged (vision-AI assessment)
Major: exterior siding
— Significant wear and tear
Major: flooring
— Worn and uneven
Major: interior walls
— Painted walls show wear
CashFlowRE · CFR-GN7NRH66J657H9
· Data 6 days agocashflowre.app · 2026-05-29