CashFlowRE
Sign in Sign up
1707 S Oak St
B Composite 74.83
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +3.2/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +1.0/5.0
  • Schools +0.6/10.0

$49,900

1707 S Oak St · Pine Bluff, AR 71601
3 bd · 2.0 ba · 2,317 sqft · SingleFamily · 56 Days on market
Built 1945 Poor condition 0.32 ac lot $22/sqft · 20% below area Est $62k · 20% under ↓ 23% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Back on market 2-in-1 investment special! Featuring a 3-bedroom, 2-bath main home plus an additional ~1,100 sq ft efficiency unit—offering the potential for dual rental income or house-hack strategy! Property sits on a spacious lot and is priced to sell, making it an ideal acquisition for investors seeking strong upside. Full renovation is needed, but the property offers solid structure, multiple living spaces, and significant income-producing potential once improved. Perfect for fix-and-flip, buy-and-hold, or owner-financed resale. Seller financing available, creating a rare opportunity for investors to acquire with low capital out of pocket. Property sold strictly AS-IS. No utilitie

Key facts

  • Spacious lot
  • Efficiency unit
  • Dual rental income

Tags

INVESTMENT OPPORTUNITYEFFICIENCY UNITDUAL RENTAL INCOMESPACIOUS LOTSOLID STRUCTUREMULTIPLE LIVING SPACES

Property features AI

Finance

  • Financial info: Seller may consider conventional financing, owner financing, or cash

Exterior

  • Parking: 2-car parking
  • Utilities: Public sewer; Public water; Municipal electric (Entergy); Natural gas
  • Home design: Brick exterior; Inside city limits
  • Construction: Crawl space foundation; 3-tab shingle roof
  • Exterior features: Guest house; Level, corner lot in a subdivision; Paved road access

Interior

  • Bedrooms: Includes in-law quarters
  • Flooring: Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heat; Central cooling
  • Interior features: Wood floors; Wood-burning site-built fireplace; Sheetrock walls and ceilings

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 $50k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $701 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Recommended offer: $48k (3.0% below list) — sets the bar for market timing.
  • Cap rate 23.2% vs local median 9.0% in Pine Bluff — 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 50/100 on livability (#483 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: schools F, crime F, amenities F.
  • Pine Bluff School District (urban): math 6% / reading 9% proficiency, ranked #236 of 238 in AR (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 85% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 90 active listings in the ZIP; 62 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $345 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Jefferson County population projected at -33% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 56 days — a 3% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $5k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $48,403 (3.0% below list)

Questions for the listing agent

  1. It's been on market 56 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1945 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
2.65%
Cap rate
23.16%
Cash-on-cash
60.24%
DSCR
3.68
GRM
3.1

CMA / ARV

ARV (median comp)
$62,455
List price
$49,900
Delta
-20.10%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1840 S Oak St 0.13mi 3/2.0 2,110 (-9%) 3mo $100,000 $47 77
1610 S Olive St 0.19mi 3/1.5 2,354 (+2%) 13mo $162,500 $69 76
1215 Beech 0.33mi 3/3.0 2,304 (-1%) 9mo $105,500 $46 72
204 Linden Cir 0.74mi 3/2.0 2,186 (-6%) 22mo $150,000 $69 38

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
59.0%
Equity multiple
3.62×
Total profit
$36,610
Equity at exit
$7,440
10-year hold
IRR
63.8%
Equity multiple
7.40×
Total profit
$89,488
Equity at exit
$4,314

Cash invested: $13,972 (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 71601

Home prices YoY
-2.1%
Active inventory
90
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$1,324 medium interval (Pro) →
Mortgage (P&I)
$262
Tax est. 1.5%
$62 /mo · $748/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$278
Net cashflow
$701

Break-even live

Break-even rent $437
Max offer price $49,900
Occupancy floor 42%

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
$12,475
Closing costs
$1,497
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. 2026-06-19
    days on market $49,900 Active 56 DOM
  2. 2026-06-18
    days on market $49,900 Active 55 DOM
  3. 2026-06-17
    days on market $49,900 Active 54 DOM
  4. 2026-06-16
    days on market $49,900 Active 53 DOM
  5. 2026-06-15
    days on market $49,900 Active 52 DOM
  6. 2026-06-14
    days on market $49,900 Active 50 DOM
  7. 2026-06-12
    statusdays on market $49,900 Active 49 DOM
  8. 2026-06-09
    days on market $49,900 Price Change 46 DOM
  9. 2026-06-08
    days on market $49,900 Price Change 45 DOM
  10. 2026-06-07
    days on market $49,900 Price Change 44 DOM
  11. 2026-06-05
    pricestatusdays on market $49,900 Price Change 41 DOM
  12. 2026-06-03
    days on market $55,000 Back on Market 40 DOM
  13. 2026-06-02
    days on market $55,000 Back on Market 39 DOM
  14. 2026-06-01
    days on market $55,000 Back on Market 38 DOM
  15. 2026-05-31
    days on market $55,000 Back on Market 37 DOM
  16. 2026-05-30
    days on market $55,000 Back on Market 36 DOM
  17. 2026-04-24
    listed $55,000 New Listing 817-char remark
  18. 2026-04-09
    historical
  19. 2026-03-14
    price $55,000
  20. 2026-01-28
    price $58,500
  21. 2025-12-22
    status Back on Market
  22. 2025-11-20
    status Under Contract
  23. 2025-10-12
    listed $65,000 New Listing

ⓘ 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 6/10 Major 7 d/yr ≥111°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 19% 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
$15,893
− Mortgage interest
−$2,795
− Property taxes
−$748
− Insurance
−$250
− Repairs & maintenance
−$1,271
− Management
−$1,271
− Depreciation
−$1,452
Taxable income
$8,105
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,945
After-tax cash flow
$6,472/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

Poor 20/100 Extensive rehab

This property requires extensive renovations, including kitchen and bathroom updates, exterior and interior painting, and landscaping. It has significant potential for increasing both resale and rental value once improved.

Repairs flagged

  • Major Kitchen appliances — Dirty and outdated
  • Major Bathroom fixtures — Dirty and outdated
  • Major Exterior siding — Worn and overgrown vegetation
  • Major Flooring — Dirty and worn
  • Major Paint — Dirty and peeling

Value-add opportunities

  • Both Kitchen renovation — Modernizing the kitchen will increase both resale and rental value
  • Both Bathroom renovation — Modernizing the bathroom will increase both resale and rental value
  • Both Exterior renovation — Updating the exterior will improve curb appeal and increase both resale and rental value
  • Both Painting — Fresh paint will improve the home's appearance and increase both resale and rental value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen appliances · Dirty and outdated Major $15,000–50,000
Bathroom fixtures · Dirty and outdated Major $15,000–50,000
Exterior siding · Worn and overgrown vegetation Major $15,000–50,000
Flooring · Dirty and worn Major $15,000–50,000
Paint · Dirty and peeling Major $15,000–50,000
Total estimated repair cost · 5 items $75,000–250,000

Value-add ROI direction

  • Both Kitchen renovation — Modernizing the kitchen will increase both resale and rental value
  • Both Bathroom renovation — Modernizing the bathroom will increase both resale and rental value
  • Both Exterior renovation — Updating the exterior will improve curb appeal and increase both resale and rental value
  • Both Painting — Fresh paint will improve the home's appearance and increase both resale and rental value

ⓘ 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
Pine Bluff School District
NCES district ID
0500026
Math proficiency
6% ▼ -9.00%
Reading proficiency
9% ▼ -7.00%
Median HH income
$32,374
Composite
5.86/100
National rank
#10014
State rank
#236 of 238 in AR

Livability — Pine Bluff

Score
50/100
State rank
#483
US rank
#25645

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pine Bluff, AR
City population
29,578
Population (ZIP)
13,981

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
63,110 people
By 2030
58,519 · -7.3%
By 2040
49,740 · -21.2%
By 2050
42,331 · -32.9%
By 2075
29,591 · -53.1%
By 2100
21,047 · -66.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (81%)
Race & ethnicity
Black 81% White 13% Two or more races 4% Hispanic / Latino 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Jefferson

2024 margin
Strong D (+20.1) · D 59.2% · R 39.2% · Other 1.6%
2008→2024 swing
-6.2pp toward R · 2008: 26.3pp · 2024: 20.1pp
All cycles
2024: D+20.1 2020: D+21.7 2016: D+25.3 2012: D+29.0 2008: D+26.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -3.51%
Current HPI
160.3064
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

-23.2% since first listed
10 events — show timeline
  • 2026-06-04 Price Changed $49,900 CARMLS
  • 2026-05-29 Relisted CARMLS
  • 2026-05-26 Contingent CARMLS
  • 2026-04-24 Listed $55,000 CARMLS
  • 2026-04-09 Listing Removed CARMLS
  • 2026-03-14 Price Changed $55,000 CARMLS
  • 2026-01-28 Price Changed $58,500 CARMLS
  • 2025-12-22 Relisted CARMLS
  • 2025-11-20 Pending CARMLS
  • 2025-10-12 Listed $65,000 CARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…