CashFlowRE
Sign in Sign up
308 SW 6th St
C Composite 58.5
Why this score? — see what drove the C 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 +26.5/30.0
  • DSCR +9.1/10.0
  • Appreciation +6.9/10.0
  • 1% rule +6.1/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • ARV discount +0.0/15.0

$100,000

308 SW 6th St · Walnut Ridge, AR 72476
2 bd · 1.0 ba · 1,011 sqft · SingleFamily public records · 49 Days on market
$99/sqft · 17% above area Est $85k · 17% over

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

Listing remarks MLS

Step into this beautifully updated home that perfectly blends comfort and style. The living room features a cozy electric fireplace and new laminate flooring, creating a warm and inviting space. The kitchen has new countertops , a gas cook stove and an island with bar stools, making it perfect for entertaining. Recent upgrades include a new HVAC system in 2021 and a new roof in 2022. The exterior boasts freshly painted brick, a new storm door, and an outdoor shed with a new roof.

Key facts

  • New countertops
  • Electric fireplace
  • Gas cook stove

Tags

ELECTRIC FIREPLACENEW LAMINATE FLOORINGNEW COUNTERTOPSGAS COOK STOVEISLAND WITH BAR STOOLSNEW HVAC SYSTEM

Property features AI

Finance

  • Financial info: Financing options include VA, FHA, conventional, cash, Rural Development, and in-house financing

Exterior

  • Parking: 1-car carport
  • Utilities: Public sewer; Public water; Natural gas
  • Home design: Brick exterior
  • Construction: Architectural shingle roof; Other foundation (see remarks)
  • Exterior features: Level lot; Paved road access; Inside city limits

Interior

  • Kitchen: Refrigerator stays
  • Flooring: Wood floors
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central electric cooling
  • Interior features: Ceiling fan(s)

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 $100k.

Deal economics

  • At list price, monthly cash flow is $265 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $97k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.5% vs local median 5.3% in Walnut Ridge — 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 57/100 on livability (#351 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: crime F, amenities F, commute F.
  • Lawrence County School District (town): math 24% / reading 25% proficiency, ranked #188 of 238 in AR (top 79%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Walnut Ridge Elementary School (math 26% / reading 20%, grade F, #363 of 454 statewide, top 80%, 580 students, 58% FRL); Walnut Ridge High School (math 21% / reading 30%, grade F, #182 of 292 statewide, top 63%, 462 students, 45% FRL) — zoned schools at 51% FRL track the district average.
  • Market conditions: 55 active listings in the ZIP; 63 units permitted in Lawrence County in 2024 (15 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($691 loan paydown + $4k appreciation (3.8% local appreciation)).
  • Lawrence County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.8% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 8y ago; this cycle's ask has dropped $20k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $97,000 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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. 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.
  6. 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.
  7. 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
1.11%
Cap rate
9.48%
Cash-on-cash
11.37%
DSCR
1.51
GRM
7.5

CMA / ARV

ARV (median comp)
$85,445
List price
$100,000
Delta
17.03%
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
417 W Free St 0.15mi 2/1.0 966 (-4%) 13mo $85,000 $88 75
620 W Main St 0.19mi 2/1.0 1,141 (+13%) 2mo $85,251 $75 68
204 SE 4th St E 0.60mi 2/1.0 1,004 (-1%) 4mo $75,000 $75 68
320 Kentucky St 0.67mi 2/1.0 1,022 (+1%) 4mo $20,000 $20 63
208 NE Front 0.47mi 2/1.0 900 (-11%) 2mo $54,000 $60 58
214 Virginia St 0.59mi 2/1.0 1,022 (+1%) 16mo $5,000 $5 58
210 NE Front St 0.47mi 3/2.0 (+1) 1,070 (+6%) 4mo $151,000 $141 56
212 NE Front St 0.49mi 3/2.0 (+1) 1,070 (+6%) 4mo $151,000 $141 55
415 NW 3rd St 0.45mi 2/2.0 936 (-7%) 12mo $123,500 $132 53
414 NE 4th St 0.74mi 3/1.0 (+1) 896 (-11%) 2mo $69,900 $78 40
213 SE 4th St 0.61mi 3/1.0 (+1) 1,100 (+9%) 15mo $142,000 $129 39
106 NE Carolina St 0.74mi 2/2.0 1,104 (+9%) 13mo $155,000 $140 36

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

3.82% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.0%
Equity multiple
2.19×
Total profit
$33,307
Equity at exit
$49,637
10-year hold
IRR
20.6%
Equity multiple
4.20×
Total profit
$89,614
Equity at exit
$80,347

Cash invested: $28,000 (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 72476

Home prices YoY
1.7%
Active inventory
55
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,114 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$48 /mo · $580/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$265

Break-even live

Break-even rent $778
Max offer price $100,000
Occupancy floor 71%

Sensitivity live

Price -10% $322 -5% $294 +0% $265 +5% $237 +10% $209
Rent -10% $177 -5% $221 +0% $265 +5% $309 +10% $353
Rate -1.0pp $316 -0.5pp $291 base $265 +0.5pp $239 +1.0pp $213

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
$25,000
Closing costs
$3,000
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 48 events

  1. 2026-06-19
    days on market $100,000 Active 49 DOM
  2. 2026-06-18
    days on market $100,000 Active 48 DOM
  3. 2026-06-17
    days on market $100,000 Active 47 DOM
  4. 2026-06-16
    days on market $100,000 Active 46 DOM
  5. 2026-06-15
    statusdays on market $100,000 Active 45 DOM
  6. 2026-06-14
    days on market $100,000 Price Change 43 DOM
  7. 2026-06-12
    days on market $100,000 Price Change 42 DOM
  8. 2026-06-09
    days on market $100,000 Price Change 39 DOM
  9. 2026-06-09
    pricestatus $100,000 Price Change 38 DOM
  10. 2026-06-08
    days on market $117,500 Active 38 DOM
  11. 2026-06-07
    days on market $117,500 Active 37 DOM
    Show marketing remark (484 chars)

    Step into this beautifully updated home that perfectly blends comfort and style. The living room features a cozy electric fireplace and new laminate flooring, creating a warm and inviting space. The kitchen has new countertops , a gas cook stove and an island with bar stools, making it perfect for entertaining. Recent upgrades include a new HVAC system in 2021 and a new roof in 2022. The exterior boasts freshly painted brick, a new storm door, and an outdoor shed with a new roof.

  12. 2026-06-07
    days on market $117,500 Active 36 DOM
    Show marketing remark (484 chars)

    Step into this beautifully updated home that perfectly blends comfort and style. The living room features a cozy electric fireplace and new laminate flooring, creating a warm and inviting space. The kitchen has new countertops , a gas cook stove and an island with bar stools, making it perfect for entertaining. Recent upgrades include a new HVAC system in 2021 and a new roof in 2022. The exterior boasts freshly painted brick, a new storm door, and an outdoor shed with a new roof.

  13. 2026-06-04
    days on market $117,500 Active 33 DOM
  14. 2026-06-02
    days on market $117,500 Active 32 DOM
  15. 2026-06-01
    days on market $117,500 Active 31 DOM
  16. 2026-05-31
    days on market $117,500 Active 30 DOM
  17. 2026-05-31
    days on market $117,500 Active 29 DOM
  18. 2026-05-19
    price $117,500 484-char remark
  19. 2026-05-07
    price $117,500 484-char remark
    Show marketing remark (484 chars)

    Step into this beautifully updated home that perfectly blends comfort and style. The living room features a cozy electric fireplace and new laminate flooring, creating a warm and inviting space. The kitchen has new countertops , a gas cook stove and an island with bar stools, making it perfect for entertaining. Recent upgrades include a new HVAC system in 2021 and a new roof in 2022. The exterior boasts freshly painted brick, a new storm door, and an outdoor shed with a new roof.

  20. 2026-04-07
    listed $119,900 Active 484-char remark
    Show marketing remark (484 chars)

    Step into this beautifully updated home that perfectly blends comfort and style. The living room features a cozy electric fireplace and new laminate flooring, creating a warm and inviting space. The kitchen has new countertops , a gas cook stove and an island with bar stools, making it perfect for entertaining. Recent upgrades include a new HVAC system in 2021 and a new roof in 2022. The exterior boasts freshly painted brick, a new storm door, and an outdoor shed with a new roof.

  21. 2026-04-06
    listed $119,900 New Listing 484-char remark
  22. 2025-03-27
    historical $800
  23. 2025-03-25
    listed $800
  24. 2024-12-10
    soldstatus $100,000
  25. 2024-11-26
    soldstatus $100,000 Closed
    Show marketing remark (527 chars)

    Step into this beautifully updated home that perfectly blends comfort and style. The living room features a cozy electric fireplace and new laminate flooring, creating a warm and inviting space. The kitchen has new countertops, a gas cookstove, and an island with bar stools, making it perfect for entertaining. Recent upgrades include a new HVAC system in 2021 and a new roof in 2022. The exterior boasts freshly painted brick, a new storm door, and an outdoor shed with a new roof. The refrigerator will convey with the home.

  26. 2024-11-26
    soldstatus $100,000 Sold
    Show marketing remark (527 chars)

    Step into this beautifully updated home that perfectly blends comfort and style. The living room features a cozy electric fireplace and new laminate flooring, creating a warm and inviting space. The kitchen has new countertops, a gas cookstove, and an island with bar stools, making it perfect for entertaining. Recent upgrades include a new HVAC system in 2021 and a new roof in 2022. The exterior boasts freshly painted brick, a new storm door, and an outdoor shed with a new roof. The refrigerator will convey with the home.

  27. 2024-11-15
    historical
    Show marketing remark (527 chars)

    Step into this beautifully updated home that perfectly blends comfort and style. The living room features a cozy electric fireplace and new laminate flooring, creating a warm and inviting space. The kitchen has new countertops, a gas cookstove, and an island with bar stools, making it perfect for entertaining. Recent upgrades include a new HVAC system in 2021 and a new roof in 2022. The exterior boasts freshly painted brick, a new storm door, and an outdoor shed with a new roof. The refrigerator will convey with the home.

  28. 2024-11-14
    status Under Contract
  29. 2024-10-08
    price $110,000
  30. 2024-10-07
    price $110,000
    Show marketing remark (527 chars)

    Step into this beautifully updated home that perfectly blends comfort and style. The living room features a cozy electric fireplace and new laminate flooring, creating a warm and inviting space. The kitchen has new countertops, a gas cookstove, and an island with bar stools, making it perfect for entertaining. Recent upgrades include a new HVAC system in 2021 and a new roof in 2022. The exterior boasts freshly painted brick, a new storm door, and an outdoor shed with a new roof. The refrigerator will convey with the home.

  31. 2024-09-13
    price $119,900
  32. 2024-09-13
    price $199,900
  33. 2024-09-12
    price $119,900
    Show marketing remark (527 chars)

    Step into this beautifully updated home that perfectly blends comfort and style. The living room features a cozy electric fireplace and new laminate flooring, creating a warm and inviting space. The kitchen has new countertops, a gas cookstove, and an island with bar stools, making it perfect for entertaining. Recent upgrades include a new HVAC system in 2021 and a new roof in 2022. The exterior boasts freshly painted brick, a new storm door, and an outdoor shed with a new roof. The refrigerator will convey with the home.

  34. 2024-08-27
    listed $124,900 New Listing
  35. 2024-08-23
    listed $124,900 Active
    Show marketing remark (527 chars)

    Step into this beautifully updated home that perfectly blends comfort and style. The living room features a cozy electric fireplace and new laminate flooring, creating a warm and inviting space. The kitchen has new countertops, a gas cookstove, and an island with bar stools, making it perfect for entertaining. Recent upgrades include a new HVAC system in 2021 and a new roof in 2022. The exterior boasts freshly painted brick, a new storm door, and an outdoor shed with a new roof. The refrigerator will convey with the home.

  36. 2023-06-05
    soldstatus $95,000
  37. 2023-06-02
    soldstatus $95,000 Closed
  38. 2023-06-02
    soldstatus $95,000 Sold
  39. 2023-04-24
    status Under Contract
  40. 2023-04-10
    listed $95,000 Active
  41. 2023-04-10
    listed $95,000 New Listing
  42. 2019-03-15
    soldstatus $35,000
  43. 2019-03-15
    soldstatus $35,000
  44. 2018-11-01
    listed $42,500
  45. 2018-08-01
    listed $45,000
  46. 2018-05-30
    listed $49,000
  47. 2009-09-03
    soldstatus $47,000
  48. 2004-06-14
    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
$580 · $48/mo
Projected year-2 tax
$640 · $53/mo
Expected delta
+$60/yr (+$5/mo · 10.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$13,363
− Mortgage interest
−$5,602
− Property taxes
−$580
− Insurance
−$500
− Repairs & maintenance
−$1,069
− Management
−$1,069
− Depreciation
−$2,909
Taxable income
$1,634
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$392
After-tax cash flow
$2,792/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
Lawrence County School District
NCES district ID
0500082
Math proficiency
24% ▼ -21.00%
Reading proficiency
25% ▼ -13.00%
Median HH income
$34,340
Composite
20.15/100
National rank
#8637
State rank
#188 of 238 in AR

Livability — Walnut Ridge

Score
57/100
State rank
#351
US rank
#21939

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Walnut Ridge, AR
Population (ZIP)
7,565

Population outlook (Lawrence County) Hauer SSP2

Today (2025)
15,453 people
By 2030
14,697 · -4.9%
By 2040
13,247 · -14.3%
By 2050
11,937 · -22.8%
By 2075
9,466 · -38.7%
By 2100
7,441 · -51.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 7% Hispanic / Latino 3% Black 1%
Common ancestry
Slovak 1% Serbian 1% Romanian 1%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Lawrence

2024 margin
Solid R (+64.0) · D 16.9% · R 81.0% · Other 2.1%
2008→2024 swing
-43.1pp toward R · 2008: -20.9pp · 2024: -64.0pp
All cycles
2024: R+64.0 2020: R+59.6 2016: R+49.8 2012: R+31.6 2008: R+20.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.82%
Current HPI
231.817
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

+376.2% since first listed
33 events — show timeline
  • 2026-06-08 Price Changed $100,000 CARMLS
  • 2026-06-07 Price Changed $100,000 NEABOR MLS
  • 2026-05-19 Price Changed $117,500 CARMLS
  • 2026-05-07 Price Changed $117,500 NEABOR MLS
  • 2026-04-07 Listed $119,900 NEABOR MLS
  • 2026-04-06 Listed $119,900 CARMLS
  • 2025-03-27 Rental Removed $800 BUILDIUM
  • 2025-03-25 Listed for Rent $800 BUILDIUM
  • 2024-12-10 Sold (Public Records) $100,000 Public Records
  • 2024-11-26 Sold (MLS) $100,000 CARMLS
  • 2024-11-26 Sold (MLS) $100,000 NEABOR MLS
  • 2024-11-15 Delisted NEABOR MLS
  • 2024-11-14 Pending CARMLS
  • 2024-10-08 Price Changed $110,000 CARMLS
  • 2024-10-07 Price Changed $110,000 NEABOR MLS
  • 2024-09-13 Price Changed $119,900 CARMLS
  • 2024-09-13 Price Changed $199,900 CARMLS
  • 2024-09-12 Price Changed $119,900 NEABOR MLS
  • 2024-08-27 Listed $124,900 CARMLS
  • 2024-08-23 Listed $124,900 NEABOR MLS
  • 2023-06-05 Sold (Public Records) $95,000 Public Records
  • 2023-06-02 Sold (MLS) $95,000 CARMLS
  • 2023-06-02 Sold (MLS) $95,000 NEABOR MLS
  • 2023-04-24 Pending CARMLS
  • 2023-04-10 Listed $95,000 CARMLS
  • 2023-04-10 Listed $95,000 NEABOR MLS
  • 2019-03-15 Sold (Public Records) $35,000 Public Records
  • 2019-03-15 Sold (MLS) $35,000 NEABOR MLS
  • 2018-11-01 Listed $42,500 NEABOR MLS
  • 2018-08-01 Listed $45,000 NEABOR MLS
  • 2018-05-30 Listed $49,000 NEABOR MLS
  • 2009-09-03 Sold (Public Records) $47,000 Public Records
  • 2004-06-14 Sold (Public Records) $21,000 Public Records

Property tax history

+41.5%/yr

Latest (2025): $580 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…