CashFlowRE
Sign in Sign up
323 Bradley Ln
D- Composite 40.0
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).

  • ARV discount +15.0/15.0
  • Cash flow +9.5/30.0
  • Livability +3.1/5.0
  • DSCR +2.7/10.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • Appreciation +0.0/10.0

$220,000

323 Bradley Ln · Jacksonville, AR 72086
3 bd · 2.0 ba · 2,080 sqft · SingleFamily public records · 55 Days on market
Built 1997 4.10 ac lot $106/sqft · 25% below area Est $295k · 25% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Don't miss this unique home, enter through a gated entry into your own private oasis in a park like setting on 4+ acres!!! Schedule your showing today to see this amazing home in the Pleasant Meadows II subdivision in Lonoke! This home features 3 bedrooms, 2 full baths, a large open den with tall ceilings, an open kitchen with a new GAS stove/oven, new dishwasher, granite countertops & lots of storage. The primary bedroom features a walk-in closet, a nice size master bath & a walk out patio to the backyard & pool area.

Key facts

  • Space in the attic
  • Spacious 4.10 acres
  • Gated entry way

Tags

A-FRAME HOMESPACIOUS 4.10 ACRESGATED ENTRY WAYTREE-LINED LOTPLENTY OF ROOM FOR A GARDENSPACE IN THE ATTIC

Property features AI

Finance

  • Financial info: Potential financing: conventional loan, cash, or other (see remarks)

Exterior

  • Parking: Garage
  • Utilities: Septic system; Public water; Electric (municipal, Entergy); Natural gas
  • Home design: Frame construction with metal/vinyl siding; Located on a level, wooded, rural lot in a subdivision; Approximately 4.1 acres
  • Construction: Crawl space foundation; Metal roof
  • Exterior features: Deck; Fully fenced yard; Outside storage area; Above-ground pool; Chain link fence; Paved road access

Interior

  • Kitchen: Free-standing stove; Dishwasher; Pantry
  • Flooring: Vinyl; Tile; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Mini-split heating and cooling
  • Interior features: Washer connection; Electric dryer connection; Gas water heater; Floored attic; Balcony/loft; Ceiling fans; Walk-in shower
  • Laundry & utility: Laundry room; Washer connection; Electric dryer connection

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 $220k.

Deal economics

  • At list price, monthly cash flow is $-154 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $193k (12.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $158k (28.3% below list).
  • Recommended offer: $158k (28.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 61/100 on livability (#231 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Lonoke School District (town): math 30% / reading 31% proficiency, ranked #146 of 238 in AR (top 61%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 61 active listings in the ZIP; 185 units permitted in Lonoke County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Lonoke County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($213k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago; this cycle's ask has dropped $29k (12%) 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→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $157,641 (28.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-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. 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?
  7. 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.
  8. 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.
  9. 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
0.72%
Cap rate
5.46%
Cash-on-cash
-2.99%
DSCR
0.87
GRM
11.6

CMA / ARV

ARV (median comp)
$294,857
List price
$220,000
Delta
-25.39%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
235 Bradley Ln 0.05mi 4/3.0 (+1) 2,240 (+8%) 2mo $275,000 $123 74
44 Bradley Ln 0.26mi 4/2.5 (+1) 2,160 (+4%) 23mo $335,000 $155 56
215 Williamson Blvd 0.72mi 3/2.0 1,900 (-9%) 5mo $305,000 $161 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-21.3%
Equity multiple
0.26×
Total profit
$-45,482
Equity at exit
$32,803
10-year hold
IRR
-15.0%
Equity multiple
0.15×
Total profit
$-52,408
Equity at exit
$19,022

Cash invested: $61,600 (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 72086

Home prices YoY
-18.4%
Active inventory
61
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$1,576 medium interval (Pro) →
Mortgage (P&I)
$1,154
Tax from tax record
$154 /mo · $1,843/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$331
Net cashflow
$-154

Break-even live

Break-even rent $1,771
Max offer price $192,868
Occupancy floor

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
$55,000
Closing costs
$6,600
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 23 events

  1. 2026-06-18
    days on market $220,000 Active 55 DOM
  2. 2026-06-17
    days on market $220,000 Active 54 DOM
  3. 2026-06-16
    days on market $220,000 Active 53 DOM
  4. 2026-06-15
    days on market $220,000 Active 52 DOM
  5. 2026-06-14
    days on market $220,000 Active 50 DOM
  6. 2026-06-13
    days on market $220,000 Active 49 DOM
  7. 2026-06-10
    days on market $220,000 Active 47 DOM
  8. 2026-06-09
    days on market $220,000 Active 46 DOM
  9. 2026-06-08
    days on market $220,000 Active 45 DOM
  10. 2026-06-07
    days on market $220,000 Active 44 DOM
  11. 2026-06-05
    days on market $220,000 Active 41 DOM
  12. 2026-06-03
    days on market $220,000 Active 40 DOM
  13. 2026-06-02
    statusdays on market $220,000 Active 39 DOM
  14. 2026-06-01
    days on market $220,000 Price Change 38 DOM
  15. 2026-05-31
    days on market $220,000 Price Change 37 DOM
  16. 2026-05-31
    days on market $220,000 Price Change 36 DOM
  17. 2026-05-09
    price $235,000 807-char remark
  18. 2026-04-24
    listed $249,000 New Listing 807-char remark
  19. 2023-09-18
    soldstatus $220,000
  20. 2023-09-12
    soldstatus $220,000 Sold 542-char remark
    Show marketing remark (542 chars)

    Don't miss this unique home, enter through a gated entry into your own private oasis in a park like setting on 4+ acres!!! Schedule your showing today to see this amazing home in the Pleasant Meadows II subdivision in Lonoke! This home features 3 bedrooms, 2 full baths, a large open den with tall ceilings, an open kitchen with a new GAS stove/oven, new dishwasher, granite countertops & lots of storage. The primary bedroom features a walk-in closet, a nice size master bath & a walk out patio to the backyard & pool area.

  21. 2023-07-18
    historical Take Backups 542-char remark
    Show marketing remark (542 chars)

    Don't miss this unique home, enter through a gated entry into your own private oasis in a park like setting on 4+ acres!!! Schedule your showing today to see this amazing home in the Pleasant Meadows II subdivision in Lonoke! This home features 3 bedrooms, 2 full baths, a large open den with tall ceilings, an open kitchen with a new GAS stove/oven, new dishwasher, granite countertops & lots of storage. The primary bedroom features a walk-in closet, a nice size master bath & a walk out patio to the backyard & pool area.

  22. 2023-06-21
    listed $275,000 New Listing 542-char remark
    Show marketing remark (542 chars)

    Don't miss this unique home, enter through a gated entry into your own private oasis in a park like setting on 4+ acres!!! Schedule your showing today to see this amazing home in the Pleasant Meadows II subdivision in Lonoke! This home features 3 bedrooms, 2 full baths, a large open den with tall ceilings, an open kitchen with a new GAS stove/oven, new dishwasher, granite countertops & lots of storage. The primary bedroom features a walk-in closet, a nice size master bath & a walk out patio to the backyard & pool area.

  23. 1996-07-11
    soldstatus $21,000

ⓘ 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
$1,843 · $154/mo
Projected year-2 tax
$1,843 · $154/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 12% 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
$18,917
− Mortgage interest
−$12,323
− Property taxes
−$1,843
− Insurance
−$1,100
− Repairs & maintenance
−$1,513
− Management
−$1,513
− Depreciation
−$6,400
Taxable loss
−$5,776
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,386
After-tax cash flow
$-457/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
Lonoke School District
NCES district ID
0509060
Math proficiency
30% ▼ -10.00%
Reading proficiency
31% ▼ -2.00%
Median HH income
$46,440
Composite
26.28/100
National rank
#7247
State rank
#146 of 238 in AR

Livability — Jacksonville

Score
61/100
State rank
#231
US rank
#17378

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
38,437
Population (ZIP)
12,250

Population outlook (Lonoke County) Hauer SSP2

Today (2025)
78,072 people
By 2030
80,673 · +3.3%
By 2040
84,977 · +8.8%
By 2050
87,778 · +12.4%
By 2075
91,398 · +17.1%
By 2100
87,858 · +12.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Black 10% Hispanic / Latino 6% Two or more races 5%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Lithuanian 1% Portuguese 1% Slovak 1%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 5% Other Asian/Pacific 1%

Political lean MEDSL · Lonoke

2024 margin
Solid R (+53.7) · D 22.2% · R 75.8% · Other 2.0%
2008→2024 swing
-6.2pp toward R · 2008: -47.5pp · 2024: -53.7pp
All cycles
2024: R+53.7 2020: R+52.8 2016: R+53.3 2012: R+50.9 2008: R+47.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -44.46%
Current HPI
197.6009
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

+947.6% since first listed
8 events — show timeline
  • 2026-05-27 Price Changed $220,000 CARMLS
  • 2026-05-09 Price Changed $235,000 CARMLS
  • 2026-04-24 Listed $249,000 CARMLS
  • 2023-09-18 Sold (Public Records) $220,000 Public Records
  • 2023-09-12 Sold (MLS) $220,000 CARMLS
  • 2023-07-18 Contingent CARMLS
  • 2023-06-21 Listed $275,000 CARMLS
  • 1996-07-11 Sold (Public Records) $21,000 Public Records

Property tax history

+4.0%/yr

Latest (2025): $1,843 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…