CashFlowRE
Sign in Sign up
1001 E Homan
B Composite 70.07
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 +26.7/30.0
  • Appreciation +10.0/10.0
  • DSCR +9.2/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.0/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$139,000

1001 E Homan · England, AR 72046
3 bd · 2.0 ba · 1,212 sqft · SingleFamily public records · 311 Days on market
Built 1970 3,484 sqft lot $115/sqft · 64% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

The home is perfect as a place to downsize or start off. It is neat and clean. Living room, kitchen, 3 beds, 2 baths with laundry. A fenced yard and carport are attached. New floor treatments and bathroom showers and fixtures just completed on 4/1/2026. A combination package with the house next door 1003 is priced at $199,999.

Key facts

  • 3,484 sq ft lot
  • Parking
  • Built 1970

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 $139k.

Deal economics

  • At list price, monthly cash flow is $378 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $139k).
  • Recommended offer: $122k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#96 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime D-, amenities F.
  • England School District (town): math 27% / reading 28% proficiency, ranked #170 of 238 in AR (top 71%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 50 active listings in the ZIP; 185 units permitted in Lonoke County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $15k of equity ($961 loan paydown + $14k appreciation (10.0% local appreciation)).
  • Lonoke County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 311 days — a 12% lower offer ($122k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $90k; list at $139k implies a 54% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $122,320 (12.0% below list)

Questions for the listing agent

  1. It's been on market 311 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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 D 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
1.10%
Cap rate
9.55%
Cash-on-cash
11.64%
DSCR
1.52
GRM
7.6

CMA / ARV

ARV (median comp)
$84,940
List price
$139,000
Delta
63.65%
Verdict
OVERPRICED
Comps
16 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
220 Irvy Rd 0.22mi 3/1.0 1,088 (-10%) 1mo $72,000 $66 68
217 SE 3rd 0.47mi 3/1.0 1,164 (-4%) 9mo $75,000 $64 60
102 NE 5th St 0.39mi 2/1.0 (-1) 1,320 (+9%) 4mo $102,400 $78 55
603 SE 2nd St 0.54mi 4/1.0 (+1) 1,189 (-2%) 20mo $45,000 $38 46
322 SE 4th St 0.41mi 2/1.0 (-1) 1,364 (+12%) 12mo $115,000 $84 41

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
32.8%
Equity multiple
3.56×
Total profit
$99,697
Equity at exit
$125,222
10-year hold
IRR
28.3%
Equity multiple
8.05×
Total profit
$274,569
Equity at exit
$270,046

Cash invested: $38,920 (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 72046

Home prices YoY
20.0%
Active inventory
50
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,531 medium interval (Pro) →
Mortgage (P&I)
$729
Tax from tax record
$45 /mo · $544/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$322
Net cashflow
$378

Break-even live

Break-even rent $1,053
Max offer price $139,000
Occupancy floor 70%

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
$34,750
Closing costs
$4,170
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. 2026-06-19
    days on market $139,000 Active 311 DOM
  2. 2026-06-18
    days on market $139,000 Active 310 DOM
  3. 2026-06-17
    days on market $139,000 Active 309 DOM
  4. 2026-06-16
    days on market $139,000 Active 308 DOM
  5. 2026-06-15
    days on market $139,000 Active 307 DOM
  6. 2026-06-14
    days on market $139,000 Active 305 DOM
  7. 2026-06-12
    days on market $139,000 Active 304 DOM
  8. 2026-06-09
    days on market $139,000 Active 301 DOM
  9. 2026-06-08
    days on market $139,000 Active 300 DOM
  10. 2026-06-07
    days on market $139,000 Active 299 DOM
  11. 2026-06-07
    days on market $139,000 Active 298 DOM
  12. 2026-06-04
    days on market $139,000 Active 295 DOM
  13. 2026-06-02
    days on market $139,000 Active 294 DOM
  14. 2026-06-01
    days on market $139,000 Active 293 DOM
  15. 2026-05-31
    days on market $139,000 Active 292 DOM
  16. 2026-05-31
    days on market $139,000 Active 291 DOM
  17. 2025-08-11
    listed $139,000 New Listing 329-char remark
    Show marketing remark (329 chars)

    The home is perfect as a place to downsize or start off. It is neat and clean. Living room, kitchen, 3 beds, 2 baths with laundry. A fenced yard and carport are attached. New floor treatments and bathroom showers and fixtures just completed on 4/1/2026. A combination package with the house next door 1003 is priced at $199,999.

  18. 2021-07-08
    soldstatus $90,000

ⓘ 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
$544 · $45/mo
Projected year-2 tax
$890 · $74/mo
Expected delta
+$345/yr (+$29/mo · 63.4%)

ⓘ 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 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 17% 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
$18,377
− Mortgage interest
−$7,786
− Property taxes
−$544
− Insurance
−$695
− Repairs & maintenance
−$1,470
− Management
−$1,470
− Depreciation
−$4,044
Taxable income
$2,368
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$568
After-tax cash flow
$3,963/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
England School District
NCES district ID
0505850
Math proficiency
27% ▼ -7.00%
Reading proficiency
28% ▼ -2.00%
Median HH income
$36,807
Composite
22.87/100
National rank
#8006
State rank
#170 of 238 in AR

Livability — England

Score
67/100
State rank
#96
US rank
#10256

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
England, AR
Population (ZIP)
4,128

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 (68%)
Race & ethnicity
White 68% Black 20% Hispanic / Latino 6% Two or more races 5%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 4% Serbian 1% Italian 1%
Foreign-born
5% · Canada
Languages at home
93% English-only · Spanish 7%

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
▲ 33.41%
Current HPI
200.75
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

+54.4% since first listed
2 events — show timeline
  • 2025-08-11 Listed $139,000 CARMLS
  • 2021-07-08 Sold (Public Records) $90,000 Public Records

Property tax history

+0.6%/yr

Latest (2025): $544 · -15.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…