CashFlowRE
Sign in Sign up
1506 W 15th Ave
B- Composite 65.59
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.6/10.0
  • Appreciation +0.0/10.0

$30,000

1506 W 15th Ave · Pine Bluff, AR 71603
2 bd · 1.0 ba · 1,474 sqft · SingleFamily public records · 39 Days on market
Built 1919 1.00 ac lot $20/sqft · 92% above area

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

SOLD AS-IS — And You Get 2 Properties for the Price of 1! Located at 1506 W. 15th and 1500 W. 17th and in Pine Bluff, this is a fantastic opportunity for a new investor ready to start building an investment portfolio. These properties offer plenty of potential to renovate, reimagine, and create income-producing opportunities. Buy both for $30,000. Whether you’re looking to flip, rent, or add value through creative improvements, these homes provide the perfect chance to step into real estate investing at an affordable entry point. Don’t miss the opportunity to bring your vision to life and turn these properties into something special! Seller has never lived in the propert

Key facts

  • Detached
  • 1 acre lot
  • Built 1919

Tags

DETACHED

Property features AI

Finance

  • Financial info: Financing available: conventional loan

Exterior

  • Parking: Parking pads
  • Utilities: Public sewer; Public water; Electric service via municipal provider and Entergy
  • Home design: Single-family property (1,474 sq ft)
  • Construction: Crawl space foundation
  • Exterior features: Shaker and Hardie Board siding; Wood shingle roof; Paved road access; Property located inside city limits; Situated in a subdivision

Interior

  • Flooring: Wood flooring; Tile flooring; Laminate flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central cooling
  • Interior features: Wood, tile, and laminate flooring

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-bed/1.0-bath single-family listed at $30k.

Deal economics

  • At list price, monthly cash flow is $435 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($813 rent vs $30k).
  • Recommended offer: $29k (3.0% below list) — sets the bar for market timing.
  • Cap rate 23.7% vs local median 8.9% 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: 211 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $207 of loan paydown is wiped out by about $900 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 $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($29k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y 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.

Risks & watch-outs

  • Watch-outs: built in 1919 — 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 $29,100 (3.0% below list)

Questions for the listing agent

  1. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1919 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
2.71%
Cap rate
23.70%
Cash-on-cash
62.16%
DSCR
3.77
GRM
3.1

CMA / ARV

ARV (median comp)
$15,651
List price
$30,000
Delta
91.68%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1416 W 14th 0.09mi 2/1.0 1,376 (-7%) 20mo $22,000 $16 68
1504 W 18th Ave 0.22mi 3/2.0 (+1) 1,530 (+4%) 11mo $15,000 $10 66
1704 S Cedar 0.19mi 3/2.0 (+1) 1,586 (+8%) 7mo $43,000 $27 64
1508 W 18th Ave 0.22mi 3/2.0 (+1) 1,611 (+9%) 12mo $15,000 $9 56
1513 W 18th 0.18mi 3/2.0 (+1) 1,580 (+7%) 21mo $15,000 $9 53
2212 S Maple St 0.57mi 3/1.5 (+1) 1,340 (-9%) 0mo $42,000 $31 51
1521 S Maple 0.29mi 3/1.5 (+1) 1,290 (-12%) 15mo $2,500 $2 46
702 W 20th Ave 0.58mi 3/1.0 (+1) 1,360 (-8%) 18mo $30,000 $22 40
1100 S Spruce St 0.46mi 3/2.0 (+1) 1,350 (-8%) 21mo $18,500 $14 38
1000 W 12th 0.35mi 3/2.0 (+1) 1,688 (+14%) 16mo $129,900 $77 37
1304 S Oak St 0.42mi 3/1.0 (+1) 1,260 (-14%) 22mo $23,000 $18 33
1112 S Fir St 0.74mi 3/1.5 (+1) 1,368 (-7%) 19mo $35,000 $26 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
61.1%
Equity multiple
3.72×
Total profit
$22,865
Equity at exit
$4,473
10-year hold
IRR
65.7%
Equity multiple
7.62×
Total profit
$55,646
Equity at exit
$2,594

Cash invested: $8,400 (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 71603

Home prices YoY
-26.0%
Active inventory
211
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$813 high interval (Pro) →
Mortgage (P&I)
$157
Tax est. 1.5%
$38 /mo · $450/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$171
Net cashflow
$435

Break-even live

Break-even rent $262
Max offer price $30,000
Occupancy floor 41%

Sensitivity live

Price -10% $456 -5% $445 +0% $435 +5% $425 +10% $414
Rent -10% $371 -5% $403 +0% $435 +5% $467 +10% $499
Rate -1.0pp $450 -0.5pp $443 base $435 +0.5pp $427 +1.0pp $419

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
$7,500
Closing costs
$900
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1107 S Cypress St Unit 1 Pine Bluff, AR 2.0 1.0 875 $700 $0.80 45d 1 0.36mi
304 W Harding Ave Unit 3 Pine Bluff, AR 2.0 1.0 1180 $715 $0.61 45d 1 0.69mi
2404 S Walnut St Pine Bluff, AR 2.0 1.0 1100 $700 $0.64 45d 1 0.88mi
1907 W 28th Ave Pine Bluff, AR 3.0 1.5 947 $1,150 $1.21 45d 1 0.92mi
2319 W 27th Ave Unit B Pine Bluff, AR 2.0 1.0 907 $795 $0.88 45d 1 0.96mi
2810 S Poplar St Unit 8 Pine Bluff, AR 1.0 1.0 1040 $759 $0.73 45d 1 0.97mi
6 Duplexes Pine Bluff, AR 2.0 1.5–2.0 858 $772 $0.90 45d 5 1.08mi
107 S Beech St Pine Bluff, AR 3.0 2.0 1346 $850 $0.63 45d 1 1.13mi
1101 Vaugine St Unit D Pine Bluff, AR 3.0 2.0 1105 $1,050 $0.95 45d 1 1.34mi
3109 Daffodil St Pine Bluff, AR 3.0 1.0 980 $825 $0.84 45d 1 1.37mi

Listing history 23 events

  1. 2026-06-21
    days on market $30,000 Active 39 DOM
  2. 2026-06-19
    days on market $30,000 Active 37 DOM
  3. 2026-06-18
    days on market $30,000 Active 36 DOM
  4. 2026-06-17
    days on market $30,000 Active 35 DOM
  5. 2026-06-16
    days on market $30,000 Active 34 DOM
  6. 2026-06-15
    days on market $30,000 Active 33 DOM
  7. 2026-06-14
    days on market $30,000 Active 31 DOM
  8. 2026-06-12
    days on market $30,000 Active 30 DOM
  9. 2026-06-09
    days on market $30,000 Active 27 DOM
  10. 2026-06-08
    statusdays on market $30,000 Active 26 DOM
  11. 2026-06-07
    days on market $30,000 Back on Market 25 DOM
  12. 2026-06-05
    days on market $30,000 Back on Market 22 DOM
  13. 2026-06-03
    days on market $30,000 Back on Market 21 DOM
  14. 2026-06-02
    days on market $30,000 Back on Market 20 DOM
  15. 2026-06-01
    status $30,000 Back on Market 19 DOM
  16. 2026-06-01
    days on market $30,000 Take Backups 19 DOM
  17. 2026-05-31
    days on market $30,000 Take Backups 18 DOM
  18. 2026-05-30
    days on market $30,000 Take Backups 17 DOM
  19. 2026-05-13
    listed $30,000 New Listing 701-char remark
  20. 2026-04-16
    historical
  21. 2025-06-17
    listed $70,000 New Listing
  22. 2025-01-03
    historical
  23. 2024-07-31
    listed $30,000 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 ≥110°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
$9,759
− Mortgage interest
−$1,680
− Property taxes
−$450
− Insurance
−$150
− Repairs & maintenance
−$781
− Management
−$781
− Depreciation
−$873
Taxable income
$5,044
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,211
After-tax cash flow
$4,011/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
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
County
Jefferson County · 29,578 people
City population
29,578
Metro
Pine Bluff, AR
Population (ZIP)
29,578
Household income
$53,130
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
657.0

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
Majority Black (62%)
Race & ethnicity
Black 62% White 33% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Italian 2% Slovak 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 1%

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
▼ -72.43%
Current HPI
206.5994
Rent YoY
Metro
Pine Bluff, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
7 events — show timeline
  • 2026-06-01 Relisted CARMLS
  • 2026-05-28 Contingent CARMLS
  • 2026-05-13 Listed $30,000 CARMLS
  • 2026-04-16 Listing Removed CARMLS
  • 2025-06-17 Listed $70,000 CARMLS
  • 2025-01-03 Listing Removed CARMLS
  • 2024-07-31 Listed $30,000 CARMLS

Property tax history

-4.1%/yr

Latest (2025): $48 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…