CashFlowRE
Sign in Sign up
719 S Broad St 🏷️ Likely Rental
B Composite 71.9
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 +25.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.6/10.0
  • 1% rule +6.0/10.0
  • Appreciation +5.0/10.0
  • Livability +3.6/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$105,000

719 S Broad St · Batesville, AR 72502
2 bd · 1.0 ba · 1,196 sqft · SingleFamily public records · 17 Days on market
0.26 ac lot Est $133k · 21% under

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

Listing remarks

Discover a unique opportunity in the heart of Batesville with this versatile property featuring a charming 3-bedroom, 1-bath main residence and a separate detached studio apartment that is a blank slate. Whether you're looking to generate rental income, accommodate extended family, or create a private workspace, this property offers endless possibilities. The main home provides comfortable living with spacious bedrooms, a functional layout, and plenty of natural light. The detached studio apartment has been gutted and adds tremendous value, offering a second living space that can serve as a long-term rental, guest suite, home office, or additional income source. Tenant occupied. Current ren

Key facts

  • 0.26 acre lot
  • Listed 16 days

Tags

DETACHED STUDIO APARTMENT

Property features AI

Finance

  • Financial info: Cash and in-house financing available

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family property (per building info); Entry on main level
  • Construction: Crawl space foundation; Roof described in remarks
  • Exterior features: Porch; Paved road access; Level lot; Inside city limits

Interior

  • Kitchen: Kitchen equipment as described in remarks
  • Flooring: Carpet; Wood; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heating and/or cooling described in remarks
  • Interior features: Carpet, wood, and vinyl flooring; Laundry room; Kitchen with equipment noted in remarks
  • Laundry & utility: Dedicated laundry room

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $105,000 price doesn't fit this home's estimated sale value (~$132,756) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $105k.

Deal economics

  • At list price, monthly cash flow is $251 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Recommended offer: $103k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 4.3% in Batesville — 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 72/100 on livability (#33 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, crime D+, schools D.
  • Batesville School District (rural): math 36% / reading 38% proficiency, ranked #104 of 238 in AR (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 1 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 33 units permitted in Independence County in 2024 (24 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($726 loan paydown + $3k appreciation (3.0% local appreciation)).
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $29k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($103k) is reasonable based on typical stale-listing flexibility.

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 $103,425 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. Crime grade is D 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?
  4. 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.
  5. 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.
  6. 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
9.16%
Cash-on-cash
10.24%
DSCR
1.46
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$132,756
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
840 Broad St 0.12mi 2/1.0 1,120 (-6%) 2mo $133,000 $119 82
856 Broad St 0.14mi 3/2.0 (+1) 1,280 (+7%) 0mo $142,000 $111 73
729 Bates St 0.07mi 3/1.0 (+1) 1,058 (-12%) 1mo $166,000 $157 72
749 Bates St 0.08mi 2/2.0 1,169 (-2%) 22mo $135,000 $115 70
523 S Broad St 0.15mi 2/1.0 1,152 (-4%) 21mo $101,000 $88 70
805 Vine St 0.28mi 2/1.0 1,027 (-14%) 3mo $120,000 $117 61
909 Oak St 0.30mi 2/1.0 1,074 (-10%) 14mo $85,000 $79 57
160 W Fowler St 0.41mi 3/1.0 (+1) 1,100 (-8%) 22mo $22,500 $20 44
149 Edgarroaroa Rd 0.63mi 3/2.0 (+1) 1,308 (+9%) 4mo $145,800 $111 42
479 N State St 0.74mi 2/1.0 1,047 (-12%) 20mo $80,000 $76 28

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
17.1%
Equity multiple
1.97×
Total profit
$28,605
Equity at exit
$47,213
10-year hold
IRR
18.5%
Equity multiple
3.70×
Total profit
$79,422
Equity at exit
$72,760

Cash invested: $29,400 (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 72502

Active inventory
1
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,153 high interval (Pro) →
Mortgage (P&I)
$551
Tax from tax record
$66 /mo · $787/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$242
Net cashflow
$251

Break-even live

Break-even rent $835
Max offer price $105,000
Occupancy floor 73%

Sensitivity live

Price -10% $310 -5% $281 +0% $251 +5% $221 +10% $191
Rent -10% $160 -5% $205 +0% $251 +5% $296 +10% $342
Rate -1.0pp $304 -0.5pp $278 base $251 +0.5pp $224 +1.0pp $196

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
$26,250
Closing costs
$3,150
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
151 W Main St Unit 4 Batesville, AR 2.0 2.0 1000 $1,300 $1.30 45d 1 0.52mi
330 S 17th St Apt 11 Batesville, AR 2.0 1.0 752 $875 $1.16 45d 1 0.81mi
2315 Byers St Batesville, AR 2.0 1.5 995 $1,200 $1.21 45d 1 1.08mi
877 23rd St Unit 3 Batesville, AR 2.0 2.0 888 $1,250 $1.41 45d 1 1.08mi
2575 Case St Batesville, AR 2.0 1.0 756 $900 $1.19 45d 1 1.29mi

Listing history 14 events

  1. 2026-06-21
    days on market $105,000 Active 17 DOM
  2. 2026-06-19
    days on market $105,000 Active 15 DOM
  3. 2026-06-18
    days on market $105,000 Active 14 DOM
  4. 2026-06-17
    days on market $105,000 Active 13 DOM
  5. 2026-06-16
    days on market $105,000 Active 12 DOM
  6. 2026-06-16
    remarks 699-char remark
  7. 2026-06-15
    days on market $105,000 Active 11 DOM
  8. 2026-06-14
    days on market $105,000 Active 9 DOM
  9. 2026-06-12
    statusdays on market $105,000 Active 8 DOM
  10. 2026-06-09
    days on market $105,000 New Listing 5 DOM
  11. 2026-06-08
    days on market $105,000 New Listing 4 DOM
  12. 2026-06-07
    days on market $105,000 New Listing 3 DOM
  13. 2026-06-07
    remarks 670-char remark
  14. 2026-06-07
    listed $105,000 New Listing 2 DOM

ⓘ 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
$787 · $66/mo
Projected year-2 tax
$787 · $66/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 (unshaded) · 72% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$13,836
− Mortgage interest
−$5,882
− Property taxes
−$787
− Insurance
−$525
− Repairs & maintenance
−$1,107
− Management
−$1,107
− Depreciation
−$3,055
Taxable income
$1,374
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$330
After-tax cash flow
$2,681/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
Batesville School District
NCES district ID
0500019
Math proficiency
36% ▼ -12.00%
Reading proficiency
38% ▼ -6.00%
Median HH income
$37,304
Composite
30.79/100
National rank
#6147
State rank
#104 of 238 in AR

Livability — Batesville

Score
72/100
State rank
#33
US rank
#6274

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Batesville, AR

Population outlook (Independence County) Hauer SSP2

Today (2025)
37,748 people
By 2030
37,962 · +0.6%
By 2040
38,151 · +1.1%
By 2050
37,980 · +0.6%
By 2075
36,622 · -3.0%
By 2100
32,741 · -13.3%

Not yet ingested

Political lean
Race & ethnicity
Common origin
Civics

Market trends

HPI YoY
Current HPI
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

+377.3% since first listed
5 events — show timeline
  • 2026-06-02 Listed $105,000 CARMLS
  • 2025-12-02 Sold (Public Records) $240,000 Public Records
  • 2016-02-17 Sold (Public Records) $274,000 Public Records
  • 2007-08-01 Sold (Public Records) $50,000 Public Records
  • 1978-07-24 Sold (Public Records) $22,000 Public Records

Property tax history

+1.6%/yr

Latest (2025): $787 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…