CashFlowRE
Sign in Sign up
507 Mimi Ln Fourplex
D Composite 40.96
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 +18.1/30.0
  • DSCR +5.7/10.0
  • 1% rule +4.9/10.0
  • Rent growth +3.9/5.0
  • Livability +3.7/5.0
  • Condition / age +2.8/5.0
  • Schools +2.1/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$375,000

507 Mimi Ln · Little Rock, AR 72211
24 bd · 16.0 ba · 4,192 sqft · MultiFamily · 106 Days on market
Built 1975 Average condition 9,583 sqft lot $89/sqft · 43% above area Est $262k · 43% over ↓ 6% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 4 units. confirmed

Listing remarks MLS

Investment Opportunity in West Little Rock! This fourplex at 507 Mimi Ln. offers a strong income-producing opportunity with a desirable unit mix of two 2-bedroom units and two 1-bedroom units. Built in 1975 and offering over 4,000 square feet of living space, the moderately updated property provides solid rental potential in a centrally located area close to shopping, dining, and major commuter routes. Each unit provides functional layouts appealing to long-term tenants, making this an ideal addition for investors looking to expand their portfolio or secure a steady cash-flowing asset. Properties like this rarely come available in such a convenient Little Rock location—don’t miss the chance to add a multi-unit investment to your portfolio. Seller has additional properties available—please inquire for more details. Property is tenant occupied. Photos are enhanced by AI for decluttering purposes only. Video walk through available upon request. * * Agents See Remarks * *

Key facts

  • Desirable unit mix
  • Functional layouts
  • 9,583 sq ft lot

Tags

INVESTMENT OPPORTUNITYDESIRABLE UNIT MIXCENTRALLY LOCATED AREAFUNCTIONAL LAYOUTSSOLID RENTAL POTENTIAL

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 2×2bd/1ba + 2×1bd/1ba units multifamily listed at $375k. Condition is rated average.

Deal economics

  • At list price, monthly cash flow is $328 ($4k/yr) — positive. Per door: $82/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $370k (1.5% below list).
  • Recommended offer: $341k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.3% vs local median 4.1% in Little Rock — 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 73/100 on livability (#22 in AR) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F.
  • Little Rock School District (urban): math 23% / reading 26% proficiency, ranked #183 of 238 in AR (top 77%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+5.5%/yr); 87 active listings in the ZIP; solid renter incomes; 1,006 units permitted in Pulaski County in 2024 (0 in 5+ unit buildings).
  • At $3,695/mo this rent would consume 53% of the median local household income ($83k/yr) (locally 1062% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
  • Pulaski County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 106 days — a 9% lower offer ($341k) is reasonable based on typical stale-listing flexibility.

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 $341,250 (9.0% below list)

Questions for the listing agent

  1. It's been on market 106 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.99%
Cap rate
7.34%
Cash-on-cash
3.74%
DSCR
1.17
GRM
8.5

CMA / ARV

ARV (median comp)
$262,468
List price
$375,000
Delta
42.87%
Verdict
OVERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 5.48% rent growth · sell at horizon

5-year hold
IRR
-7.7%
Equity multiple
0.71×
Total profit
$-30,403
Equity at exit
$55,914
10-year hold
IRR
4.8%
Equity multiple
1.39×
Total profit
$41,404
Equity at exit
$32,423

Cash invested: $105,000 (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 72211

Rents YoY
5.5%
Active inventory
87
Price-to-rent
32.6×

Monthly cashflow live

Estimated rent
$3,695 high interval (Pro) →
Mortgage (P&I)
$1,967
Tax est. 1.5%
$469 /mo · $5,625/yr
Insurance
$156
HOA
$0
Vacancy / Maint / Mgmt
$776
Net cashflow
$328

Break-even live

Break-even rent $3,280
Max offer price $375,000
Occupancy floor 86%

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $3,695

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
$93,750
Closing costs
$11,250
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 18 events

  1. 2026-06-18
    days on market $375,000 Active 106 DOM
  2. 2026-06-17
    days on market $375,000 Active 105 DOM
  3. 2026-06-16
    days on market $375,000 Active 104 DOM
  4. 2026-06-15
    days on market $375,000 Active 103 DOM
  5. 2026-06-14
    days on market $375,000 Active 101 DOM
  6. 2026-06-13
    days on market $375,000 Active 100 DOM
  7. 2026-06-10
    days on market $375,000 Active 98 DOM
  8. 2026-06-09
    days on market $375,000 Active 97 DOM
  9. 2026-06-08
    days on market $375,000 Active 96 DOM
  10. 2026-06-05
    remarks 699-char remark
  11. 2026-06-05
    days on market $375,000 Active 92 DOM
  12. 2026-06-03
    days on market $375,000 Active 91 DOM
  13. 2026-06-02
    days on market $375,000 Active 90 DOM
  14. 2026-06-01
    days on market $375,000 Active 89 DOM
  15. 2026-05-31
    days on market $375,000 Active 88 DOM
  16. 2026-05-31
    days on market $375,000 Active 87 DOM
  17. 2026-05-09
    price $375,000 1002-char remark
    Show marketing remark (1002 chars)

    Investment Opportunity in West Little Rock! This fourplex at 507 Mimi Ln. offers a strong income-producing opportunity with a desirable unit mix of two 2-bedroom units and two 1-bedroom units. Built in 1975 and offering over 4,000 square feet of living space, the moderately updated property provides solid rental potential in a centrally located area close to shopping, dining, and major commuter routes. Each unit provides functional layouts appealing to long-term tenants, making this an ideal addition for investors looking to expand their portfolio or secure a steady cash-flowing asset. Properties like this rarely come available in such a convenient Little Rock location—don’t miss the chance to add a multi-unit investment to your portfolio. Seller has additional properties available—please inquire for more details. Property is tenant occupied. Photos are enhanced by AI for decluttering purposes only. Video walk through available upon request. * * Agents See Remarks * *

  18. 2026-03-04
    listed $400,000 New Listing 1002-char remark
    Show marketing remark (1002 chars)

    Investment Opportunity in West Little Rock! This fourplex at 507 Mimi Ln. offers a strong income-producing opportunity with a desirable unit mix of two 2-bedroom units and two 1-bedroom units. Built in 1975 and offering over 4,000 square feet of living space, the moderately updated property provides solid rental potential in a centrally located area close to shopping, dining, and major commuter routes. Each unit provides functional layouts appealing to long-term tenants, making this an ideal addition for investors looking to expand their portfolio or secure a steady cash-flowing asset. Properties like this rarely come available in such a convenient Little Rock location—don’t miss the chance to add a multi-unit investment to your portfolio. Seller has additional properties available—please inquire for more details. Property is tenant occupied. Photos are enhanced by AI for decluttering purposes only. Video walk through available upon request. * * Agents See Remarks * *

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥111°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$44,340
− Mortgage interest
−$21,006
− Property taxes
−$5,625
− Insurance
−$1,875
− Repairs & maintenance
−$3,547
− Management
−$3,547
− Depreciation
−$10,909
Taxable loss
−$2,169
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$521
After-tax cash flow
$4,451/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.

Condition & rehab AI · 12 photos

Average 55/100 Moderate rehab

This fourplex offers a solid rental potential with functional layouts, but requires moderate updates to appliances, bathrooms, windows, and landscaping to enhance its resale and rental value.

Repairs flagged

  • Major Appliances — Outdated and cluttered, indicating need for replacement.
  • Moderate Bathroom fixtures — Dated appearance suggests need for updates.
  • Minor Exterior siding — Some discoloration, but overall in good condition.
  • Moderate Windows — Blinds appear old, may need replacement or upgrade.
  • Minor HVAC system — No visible signs of major issues, but may need maintenance.
  • Major Landscaping — Sparse and in need of improvement to enhance curb appeal.

Value-add opportunities

  • Both Replace outdated appliances — Modernizing the kitchen will attract more buyers and renters.
  • Both Upgrade bathroom fixtures — Updating bathrooms will improve the overall appeal and functionality.
  • Both Replace old windows — New windows will improve energy efficiency and curb appeal.
  • Both Improve landscaping — Enhanced landscaping will increase curb appeal and attract more potential buyers and renters.
  • Both Paint interior walls — Fresh paint will make the interior look more inviting and modern.
  • Rental Maintain HVAC system — A well-maintained HVAC system will keep the property comfortable and attract renters.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Appliances · Outdated and cluttered, indicating need for replacement. Major $15,000–50,000
Bathroom fixtures · Dated appearance suggests need for updates. Moderate $3,000–15,000
Exterior siding · Some discoloration, but overall in good condition. Minor $500–3,000
Windows · Blinds appear old, may need replacement or upgrade. Moderate $3,000–15,000
HVAC system · No visible signs of major issues, but may need maintenance. Minor $500–3,000
Landscaping · Sparse and in need of improvement to enhance curb appeal. Major $15,000–50,000
Total estimated repair cost · 6 items $37,000–136,000

Value-add ROI direction

  • Both Replace outdated appliances — Modernizing the kitchen will attract more buyers and renters.
  • Both Upgrade bathroom fixtures — Updating bathrooms will improve the overall appeal and functionality.
  • Both Replace old windows — New windows will improve energy efficiency and curb appeal.
  • Both Improve landscaping — Enhanced landscaping will increase curb appeal and attract more potential buyers and renters.
  • Both Paint interior walls — Fresh paint will make the interior look more inviting and modern.
  • Rental Maintain HVAC system — A well-maintained HVAC system will keep the property comfortable and attract renters.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Little Rock School District
NCES district ID
0509000
Math proficiency
23% ▼ -12.00%
Reading proficiency
26% ▼ -8.00%
Median HH income
$43,346
Composite
21.0/100
National rank
#8457
State rank
#183 of 238 in AR

Livability — Little Rock

Score
73/100
State rank
#22
US rank
#5295

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Little Rock, AR
County
Pulaski County · 372,764 people
City population
218,896
Metro
Little Rock-North Little Rock-Conway, AR
Population (ZIP)
22,335
Household income
$83,134
Rent vs Own
50.4% rent · 49.6% own
Severe rent burden
1062.0

Population outlook (Pulaski County) Hauer SSP2

Today (2025)
415,378 people
By 2030
423,720 · +2.0%
By 2040
435,182 · +4.8%
By 2050
440,904 · +6.1%
By 2075
445,521 · +7.3%
By 2100
419,173 · +0.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (64%)
Race & ethnicity
White 64% Black 19% Asian 8% Hispanic / Latino 6% Two or more races 5%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Italian 3% Slovak 2% Lithuanian 2%
Foreign-born
13% · Canada, China, South Korea
Languages at home
85% English-only · Spanish 4% Chinese 3% Other Indo-European 3%

Political lean MEDSL · Pulaski

2024 margin
Strong D (+22.1) · D 59.8% · R 37.7% · Other 2.5%
2008→2024 swing
+10.6pp toward D · 2008: 11.6pp · 2024: 22.1pp
All cycles
2024: D+22.1 2020: D+22.5 2016: D+17.9 2012: D+11.4 2008: D+11.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -122.88%
Current HPI
186.3947
Rent YoY
▲ 5.48%
Metro
Little Rock-North Little Rock-Conway, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

-6.2% since first listed
2 events — show timeline
  • 2026-05-09 Price Changed $375,000 CARMLS
  • 2026-03-04 Listed $400,000 CARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…