CashFlowRE
Sign in Sign up
3001 Jefferson Ave
D Composite 41.2
Why this score? — see what drove the D 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 +15.8/30.0
  • Appreciation +5.0/10.0
  • DSCR +4.9/10.0
  • 1% rule +3.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • ARV discount +1.7/15.0

$184,500

3001 Jefferson Ave · Texarkana, AR 71584
4 bd · 2.0 ba · 1,840 sqft · SingleFamily public records · 29 Days on market
Built 1960 0.29 ac lot $100/sqft · 13% above area Est $164k · 13% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fully renovated duplex offering the perfect blend of charm, functionality, and income potential—all in a convenient in-town location. Each unit features 2 bedrooms and 1 bathroom with thoughtful updates throughout, making this property truly move-in ready. The exterior showcases a classic, well-maintained design with a welcoming wraparound-style front porch that adds curb appeal and character. Situated on a spacious corner lot, the property offers a large yard with fencing, providing privacy and usable outdoor space for tenants or owners alike. Both units include their own dedicated laundry rooms complete with washer and a dryer. Each come equipped with all appliances, making day-to-day living easy and efficient. Separate parking pads provide convenient off-street parking for each unit. Recent renovations include fresh paint and overall updates that reflect pride of ownership, while the pier and beam foundation adds to the home's traditional construction and accessibility. Whether you're looking to expand your investment portfolio or live in one unit and lease the other, this duplex checks all the boxes—location, condition, and versatility.

Key facts

  • In-town location
  • Large yard
  • 0.29 acre lot

Tags

FULLY RENOVATED DUPLEXIN-TOWN LOCATIONWRAPAROUND-STYLE FRONT PORCHLARGE YARDDEDICATED LAUNDRY ROOMSSEPARATE PARKING PADS

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 4-bed/2.0-bath single-family listed at $184k.

Deal economics

  • At list price, monthly cash flow is $86 ($1k/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 $155k (16.1% below list).
  • Recommended offer: $155k (16.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 4.5% in Texarkana — 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 64/100 on livability (#177 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: schools D, crime F, amenities F.
  • Texarkana School District (suburban): math 27% / reading 24% proficiency, ranked #181 of 238 in AR (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 4 active listings in the ZIP; 3 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; 21 units permitted in Miller County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($1k loan paydown + $6k appreciation (3.0% local appreciation)).
  • Miller County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $52k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($182k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $94k; list at $184k implies a 97% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $154,868 (16.1% below list)

Questions for the listing agent

  1. Built in 1960 — 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 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?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.84%
Cap rate
6.85%
Cash-on-cash
1.99%
DSCR
1.09
GRM
9.9

CMA / ARV

ARV (median comp)
$163,536
List price
$184,500
Delta
12.82%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1304 E 30th 0.06mi 3/2.0 (-1) 1,871 (+2%) 20mo $97,500 $52 73
15 N Hermitage Dr 0.24mi 3/1.5 (-1) 1,631 (-11%) 4mo $167,000 $102 59
18 N Hermitage Dr 0.24mi 3/2.0 (-1) 1,648 (-10%) 10mo $205,500 $125 58
1318 E 31st St 0.16mi 3/2.0 (-1) 1,577 (-14%) 8mo $204,900 $130 57
1325 E 31st St 0.23mi 3/2.0 (-1) 1,587 (-14%) 9mo $199,500 $126 54
2302 Locust St 0.54mi 3/1.0 (-1) 1,671 (-9%) 8mo $173,500 $104 44
3712 Central Ave 0.63mi 4/1.5 1,614 (-12%) 20mo $181,327 $112 31

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
9.3%
Equity multiple
1.53×
Total profit
$27,623
Equity at exit
$82,959
10-year hold
IRR
11.8%
Equity multiple
2.75×
Total profit
$90,631
Equity at exit
$127,850

Cash invested: $51,660 (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 71584

Active inventory
4
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,549 medium interval (Pro) →
Mortgage (P&I)
$968
Tax from tax record
$93 /mo · $1,120/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$325
Net cashflow
$86

Break-even live

Break-even rent $1,440
Max offer price $184,500
Occupancy floor 89%

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
$46,125
Closing costs
$5,535
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2405 Tyler Ln Texarkana, AR 3.0 2.0 1905 $1,890 $0.99 43d 1 0.35mi
2101 Pecan St Texarkana, AR 3.0 1.0 1453 $1,125 $0.77 43d 1 0.70mi
3302 Anthony Dr Texarkana, TX 3.0 2.0 1726 $850 $0.49 43d 1 1.38mi

Listing history 5 events

  1. 2026-05-14
    status Pending 1170-char remark
    Show marketing remark (1170 chars)

    Fully renovated duplex offering the perfect blend of charm, functionality, and income potential—all in a convenient in-town location. Each unit features 2 bedrooms and 1 bathroom with thoughtful updates throughout, making this property truly move-in ready. The exterior showcases a classic, well-maintained design with a welcoming wraparound-style front porch that adds curb appeal and character. Situated on a spacious corner lot, the property offers a large yard with fencing, providing privacy and usable outdoor space for tenants or owners alike. Both units include their own dedicated laundry rooms complete with washer and a dryer. Each come equipped with all appliances, making day-to-day living easy and efficient. Separate parking pads provide convenient off-street parking for each unit. Recent renovations include fresh paint and overall updates that reflect pride of ownership, while the pier and beam foundation adds to the home's traditional construction and accessibility. Whether you're looking to expand your investment portfolio or live in one unit and lease the other, this duplex checks all the boxes—location, condition, and versatility.

  2. 2026-04-18
    price $184,500 1170-char remark
    Show marketing remark (1170 chars)

    Fully renovated duplex offering the perfect blend of charm, functionality, and income potential—all in a convenient in-town location. Each unit features 2 bedrooms and 1 bathroom with thoughtful updates throughout, making this property truly move-in ready. The exterior showcases a classic, well-maintained design with a welcoming wraparound-style front porch that adds curb appeal and character. Situated on a spacious corner lot, the property offers a large yard with fencing, providing privacy and usable outdoor space for tenants or owners alike. Both units include their own dedicated laundry rooms complete with washer and a dryer. Each come equipped with all appliances, making day-to-day living easy and efficient. Separate parking pads provide convenient off-street parking for each unit. Recent renovations include fresh paint and overall updates that reflect pride of ownership, while the pier and beam foundation adds to the home's traditional construction and accessibility. Whether you're looking to expand your investment portfolio or live in one unit and lease the other, this duplex checks all the boxes—location, condition, and versatility.

  3. 2026-04-13
    listed $199,000 Active 1170-char remark
    Show marketing remark (1170 chars)

    Fully renovated duplex offering the perfect blend of charm, functionality, and income potential—all in a convenient in-town location. Each unit features 2 bedrooms and 1 bathroom with thoughtful updates throughout, making this property truly move-in ready. The exterior showcases a classic, well-maintained design with a welcoming wraparound-style front porch that adds curb appeal and character. Situated on a spacious corner lot, the property offers a large yard with fencing, providing privacy and usable outdoor space for tenants or owners alike. Both units include their own dedicated laundry rooms complete with washer and a dryer. Each come equipped with all appliances, making day-to-day living easy and efficient. Separate parking pads provide convenient off-street parking for each unit. Recent renovations include fresh paint and overall updates that reflect pride of ownership, while the pier and beam foundation adds to the home's traditional construction and accessibility. Whether you're looking to expand your investment portfolio or live in one unit and lease the other, this duplex checks all the boxes—location, condition, and versatility.

  4. 2018-12-03
    soldstatus $93,600
  5. 2008-05-09
    soldstatus $60,000

ⓘ 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
$1,120 · $93/mo
Projected year-2 tax
$1,181 · $98/mo
Expected delta
+$61/yr (+$5/mo · 5.4%)

ⓘ 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 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 22% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$18,584
− Mortgage interest
−$10,335
− Property taxes
−$1,120
− Insurance
−$922
− Repairs & maintenance
−$1,487
− Management
−$1,487
− Depreciation
−$5,367
Taxable loss
−$2,134
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$512
After-tax cash flow
$1,541/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
Texarkana School District
NCES district ID
0513110
Math proficiency
27% ▼ -12.00%
Reading proficiency
24% ▼ -9.00%
Median HH income
$39,320
Composite
21.47/100
National rank
#8332
State rank
#181 of 238 in AR

Livability — Texarkana

Score
64/100
State rank
#177
US rank
#14514

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Texarkana, AR

Population outlook (Miller County) Hauer SSP2

Today (2025)
44,197 people
By 2030
43,844 · -0.8%
By 2040
42,680 · -3.4%
By 2050
41,024 · -7.2%
By 2075
35,685 · -19.3%
By 2100
28,325 · -35.9%

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

+207.5% since first listed
5 events — show timeline
  • 2026-05-14 Pending TBOR
  • 2026-04-18 Price Changed $184,500 TBOR
  • 2026-04-13 Listed $199,000 TBOR
  • 2018-12-03 Sold (Public Records) $93,600 Public Records
  • 2008-05-09 Sold (Public Records) $60,000 Public Records

Property tax history

+0.9%/yr

Latest (2025): $1,120 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…