CashFlowRE
Sign in Sign up
1102 Turner St
C Composite 59.66
Why this score? — see what drove the C 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 +23.5/30.0
  • ARV discount +12.1/15.0
  • DSCR +7.6/10.0
  • 1% rule +5.0/10.0
  • Rent growth +3.4/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$99,900

1102 Turner St · Jonesboro, AR 72401
2 bd · 1.0 ba · 700 sqft · SingleFamily public records · 58 Days on market
Built 1970 Est $111k · 10% under

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

Listing remarks MLS

Move-in ready 2-bedroom and 1 full bath home centrally located and close proximity to St Bernards Hospital. Original hardwood floors and separate laundry room. Backyard is quaint with greenhouse for the avid gardener.

Key facts

  • Backyard
  • Greenhouse
  • Move in ready

Tags

MOVE IN READYORIGINAL HARDWOOD FLOORSSEPARATE LAUNDRY ROOMBACKYARDGREENHOUSE

Property features AI

Finance

  • Other: Approximate living area reported as 900 (source: other); Approximate lot size not provided
  • Financial info: Financing available: Conventional loan, cash, or in-house financing

Exterior

  • Parking: Carport for 1 car
  • Utilities: Public sewer; Public water; Municipal electric (Entergy); Natural gas
  • Home design: Single-family property; Entry level information not provided; Facing direction not provided
  • Construction: Wood exterior; 3-tab shingle roof; Crawl space foundation; Built year not provided
  • Exterior features: Greenhouse; Paved road access; Level lot; Inside city limits

Interior

  • Kitchen: Electric range
  • Flooring: Wood flooring; Tile flooring; Concrete flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central electric cooling; Central gas heating
  • Interior features: Gas water heater; Wood, tile and concrete floors; Central electric cooling; Central gas heating

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 $100k.

Deal economics

  • At list price, monthly cash flow is $186 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $97k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 4.4% in Jonesboro — 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 65/100 on livability (#145 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Jonesboro School District (urban): math 28% / reading 28% proficiency, ranked #169 of 238 in AR (top 71%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Kindergarten Center (503 students, 100% FRL); Annie Camp Jr. High School (math 22% / reading 34%, grade F, #150 of 201 statewide, top 76%, 784 students, 100% FRL); The Academies At Jonesboro High School (math 16% / reading 27%, grade F, #225 of 292 statewide, top 78%, 1,386 students, 100% FRL) — zoned schools average 100% FRL vs 67% district-wide (33 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.6%/yr); 301 active listings in the ZIP; 926 units permitted in Craighead County in 2024 (69 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Craighead County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 58 days — a 3% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 23y ago; this cycle's ask has dropped $10k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $96,903 (3.0% below list)

Questions for the listing agent

  1. It's been on market 58 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 1970 — 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. 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?
  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
1.00%
Cap rate
8.53%
Cash-on-cash
8.00%
DSCR
1.36
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$111,300
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
509 Altman Ave 0.06mi 2/1.0 756 (+8%) 16mo $120,000 $159 71
1325 Haven St 0.62mi 1/1.0 (-1) 640 (-9%) 23mo $135,000 $211 32
403 Houghton Rd 0.65mi 3/1.0 (+1) 800 (+14%) 17mo $43,500 $54 26

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 · 3.64% rent growth · sell at horizon

5-year hold
IRR
-3.5%
Equity multiple
0.87×
Total profit
$-3,700
Equity at exit
$14,895
10-year hold
IRR
6.8%
Equity multiple
1.52×
Total profit
$14,619
Equity at exit
$8,638

Cash invested: $27,972 (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 72401

Home prices YoY
-34.2%
Rents YoY
3.6%
Active inventory
301
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,002 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$40 /mo · $476/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$210
Net cashflow
$186

Break-even live

Break-even rent $766
Max offer price $99,900
Occupancy floor 76%

Sensitivity live

Price -10% $243 -5% $215 +0% $186 +5% $158 +10% $130
Rent -10% $107 -5% $147 +0% $186 +5% $226 +10% $266
Rate -1.0pp $237 -0.5pp $212 base $186 +0.5pp $161 +1.0pp $134

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
$24,975
Closing costs
$2,997
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 13 events

  1. 2026-04-28
    price $99,900
  2. 2026-04-27
    price $99,900 217-char remark
    Show marketing remark (217 chars)

    Move-in ready 2-bedroom and 1 full bath home centrally located and close proximity to St Bernards Hospital. Original hardwood floors and separate laundry room. Backyard is quaint with greenhouse for the avid gardener.

  3. 2026-03-27
    listed $110,000 New Listing
    Show marketing remark (217 chars)

    Move-in ready 2-bedroom and 1 full bath home centrally located and close proximity to St Bernards Hospital. Original hardwood floors and separate laundry room. Backyard is quaint with greenhouse for the avid gardener.

  4. 2026-03-27
    listed $110,000 Active 217-char remark
    Show marketing remark (217 chars)

    Move-in ready 2-bedroom and 1 full bath home centrally located and close proximity to St Bernards Hospital. Original hardwood floors and separate laundry room. Backyard is quaint with greenhouse for the avid gardener.

  5. 2024-06-10
    soldstatus $90,000 Sold 180-char remark
    Show marketing remark (180 chars)

    Move in ready 2 bed 1 bath home, centrally located with in walking distance to area schools. Original hardwood flooring inside. Outside there is a greenhouse for the avid gardener.

  6. 2024-06-10
    soldstatus $90,000 Closed
    Show marketing remark (180 chars)

    Move in ready 2 bed 1 bath home, centrally located with in walking distance to area schools. Original hardwood flooring inside. Outside there is a greenhouse for the avid gardener.

  7. 2024-05-29
    historical
  8. 2024-05-28
    status Under Contract 180-char remark
    Show marketing remark (180 chars)

    Move in ready 2 bed 1 bath home, centrally located with in walking distance to area schools. Original hardwood flooring inside. Outside there is a greenhouse for the avid gardener.

  9. 2024-05-24
    listed $89,900 Active
    Show marketing remark (180 chars)

    Move in ready 2 bed 1 bath home, centrally located with in walking distance to area schools. Original hardwood flooring inside. Outside there is a greenhouse for the avid gardener.

  10. 2024-05-24
    listed $89,900 New Listing 180-char remark
    Show marketing remark (180 chars)

    Move in ready 2 bed 1 bath home, centrally located with in walking distance to area schools. Original hardwood flooring inside. Outside there is a greenhouse for the avid gardener.

  11. 2003-09-19
    soldstatus $44,000
  12. 2003-05-29
    soldstatus $26,275
  13. 2003-04-10
    listed $24,000

ⓘ 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
$476 · $40/mo
Projected year-2 tax
$639 · $53/mo
Expected delta
+$163/yr (+$14/mo · 34.2%)

ⓘ 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 · 0% 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
$12,025
− Mortgage interest
−$5,596
− Property taxes
−$476
− Insurance
−$500
− Repairs & maintenance
−$962
− Management
−$962
− Depreciation
−$2,906
Taxable income
$623
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$150
After-tax cash flow
$2,088/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
Jonesboro School District
NCES district ID
0508280
Math proficiency
28% ▼ -9.00%
Reading proficiency
28% ▼ -8.00%
Median HH income
$34,347
Composite
23.06/100
National rank
#7967
State rank
#169 of 238 in AR

Livability — Jonesboro

Score
65/100
State rank
#145
US rank
#12692

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jonesboro, AR
County
Craighead County · 97,185 people
City population
91,245
Metro
Jonesboro, AR
Population (ZIP)
42,602
Household income
$45,329
Rent vs Own
51.1% rent · 48.9% own
Severe rent burden
2606.0

Population outlook (Craighead County) Hauer SSP2

Today (2025)
122,235 people
By 2030
131,338 · +7.4%
By 2040
149,862 · +22.6%
By 2050
168,034 · +37.5%
By 2075
208,094 · +70.2%
By 2100
233,251 · +90.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 60% Black 26% Hispanic / Latino 9% Two or more races 7%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Slovak 2% Italian 1% Lithuanian 1%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 7%

Political lean MEDSL · Craighead

2024 margin
Solid R (+37.4) · D 30.1% · R 67.5% · Other 2.4%
2008→2024 swing
-12.9pp toward R · 2008: -24.5pp · 2024: -37.4pp
All cycles
2024: R+37.4 2020: R+35.4 2016: R+35.2 2012: R+31.1 2008: R+24.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -108.25%
Current HPI
208.2079
Rent YoY
▲ 3.64%
Metro
Jonesboro, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+316.2% since first listed
13 events — show timeline
  • 2026-04-28 Price Changed $99,900 CARMLS
  • 2026-04-27 Price Changed $99,900 NEABOR MLS
  • 2026-03-27 Listed $110,000 NEABOR MLS
  • 2026-03-27 Listed $110,000 CARMLS
  • 2024-06-10 Sold (MLS) $90,000 NEABOR MLS
  • 2024-06-10 Sold (MLS) $90,000 CARMLS
  • 2024-05-29 Delisted NEABOR MLS
  • 2024-05-28 Pending CARMLS
  • 2024-05-24 Listed $89,900 NEABOR MLS
  • 2024-05-24 Listed $89,900 CARMLS
  • 2003-09-19 Sold (Public Records) $44,000 Public Records
  • 2003-05-29 Sold (MLS) $26,275 Memphis Area Association of Realtors(R) MLS
  • 2003-04-10 Listed $24,000 Memphis Area Association of Realtors(R) MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…