CashFlowRE
Sign in Sign up
2009 Timberridge Dr
C- Composite 53.56
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 +20.1/30.0
  • ARV discount +11.6/15.0
  • DSCR +6.4/10.0
  • 1% rule +4.0/10.0
  • 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

$159,900

2009 Timberridge Dr · Jonesboro, AR 72401
3 bd · 2.0 ba · 1,630 sqft · SingleFamily public records · 23 Days on market
8,477 sqft lot Est $176k · 9% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Three Bedroom Two bath home near annie camp school, New garage door, new carpet and fresh paint. Would me a great first home or investment. Split level with all bedrooms on main level, Second living area could be possible 4th bedroom. 2 car garage.

Key facts

  • Fresh paint
  • New carpet
  • Second living area

Tags

NEW GARAGE DOORNEW CARPETFRESH PAINTSPLIT LEVELSECOND LIVING AREA

Property features AI

Exterior

  • Parking: Two-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property; Located in the Scenic Hills subdivision
  • Construction: Wood siding
  • Exterior features: Deck

Interior

  • Flooring: Carpet; Vinyl
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: Carpet and vinyl flooring; Living room fireplace; Partial, partially finished basement

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 single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $199 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $144k (9.9% below list).
  • Recommended offer: $144k (9.9% below list) — sets the bar for 1% rule.
  • Cap rate 7.8% 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: 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); 295 active listings in the ZIP; 926 units permitted in Craighead County in 2024 (69 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($45k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 23 days — a 2% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 8y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $89k; list at $160k implies a 80% gain — meaningful room to come down on a strong offer.

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 $144,116 (9.9% 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 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?
  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
0.90%
Cap rate
7.78%
Cash-on-cash
5.33%
DSCR
1.24
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$176,040
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1208 Stonemill Dr 0.10mi 3/2.0 1,688 (+4%) 9mo $191,900 $114 82
2101 Tanglewood Dr 0.28mi 3/2.0 1,694 (+4%) 1mo $160,000 $94 79
2011 Timberridge Dr 0.01mi 3/2.0 1,397 (-14%) 2mo $172,000 $123 74
2009 Mount Vernon Dr 0.14mi 4/2.0 (+1) 1,554 (-5%) 8mo $174,925 $113 74
2009 Munos Ln 0.41mi 4/2.0 (+1) 1,674 (+3%) 3mo $199,900 $119 69
1305 Holly St 0.66mi 3/2.0 1,618 (-1%) 1mo $164,900 $102 67
1703 W Oak Ave 0.40mi 3/2.0 1,696 (+4%) 11mo $115,000 $68 65
2010 Emerald Cv 0.30mi 3/2.0 1,404 (-14%) 4mo $150,000 $107 60
2617 W Matthews Ave 0.65mi 3/2.5 1,702 (+4%) 4mo $168,000 $99 57
1507 Dupwe Dr 0.26mi 4/2.0 (+1) 1,818 (+12%) 10mo $215,000 $118 55
1712 Merrill Cv 0.47mi 3/2.0 1,806 (+11%) 6mo $185,000 $102 55
1209 Hester 0.47mi 3/2.0 1,404 (-14%) 8mo $152,000 $108 48

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
-7.5%
Equity multiple
0.72×
Total profit
$-12,400
Equity at exit
$23,842
10-year hold
IRR
2.8%
Equity multiple
1.20×
Total profit
$9,059
Equity at exit
$13,825

Cash invested: $44,772 (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
295
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,441 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$35 /mo · $416/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$303
Net cashflow
$199

Break-even live

Break-even rent $1,190
Max offer price $159,900
Occupancy floor 81%

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
$39,975
Closing costs
$4,797
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 20 events

  1. 2026-06-19
    days on market $159,900 Active 23 DOM
  2. 2026-06-18
    days on market $159,900 Active 22 DOM
  3. 2026-06-17
    days on market $159,900 Active 21 DOM
  4. 2026-06-16
    days on market $159,900 Active 20 DOM
  5. 2026-06-15
    days on market $159,900 Active 19 DOM
  6. 2026-06-14
    days on market $159,900 Active 17 DOM
  7. 2026-06-13
    days on market $159,900 Active 16 DOM
  8. 2026-06-10
    days on market $159,900 Active 14 DOM
  9. 2026-06-09
    days on market $159,900 Active 13 DOM
  10. 2026-06-08
    days on market $159,900 Active 12 DOM
  11. 2026-06-07
    days on market $159,900 Active 11 DOM
  12. 2026-06-05
    days on market $159,900 Active 8 DOM
  13. 2026-06-02
    days on market $159,900 Active 6 DOM
  14. 2026-06-01
    days on market $159,900 Active 5 DOM
  15. 2026-05-31
    days on market $159,900 Active 4 DOM
  16. 2026-05-30
    days on market $159,900 Active 3 DOM
  17. 2026-05-27
    listed $159,900 Active
  18. 2018-01-11
    listed $106,900
  19. 2010-06-21
    soldstatus $89,000
  20. 1995-02-28
    soldstatus $39,000

ⓘ 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
$416 · $35/mo
Projected year-2 tax
$1,023 · $85/mo
Expected delta
+$608/yr (+$51/mo · 146.2%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥109°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 7% 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
$17,294
− Mortgage interest
−$8,957
− Property taxes
−$416
− Insurance
−$800
− Repairs & maintenance
−$1,384
− Management
−$1,384
− Depreciation
−$4,652
Taxable loss
−$297
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$71
After-tax cash flow
$2,456/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

+310.0% since first listed
4 events — show timeline
  • 2026-05-27 Listed $159,900 NEABOR MLS
  • 2018-01-11 Listed $106,900 NEABOR MLS
  • 2010-06-21 Sold (Public Records) $89,000 Public Records
  • 1995-02-28 Sold (Public Records) $39,000 Public Records

Property tax history

-1.7%/yr

Latest (2025): $416 · -12.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…