CashFlowRE
Sign in Sign up
533 Main St
B+ Composite 76.35
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
  • Appreciation +8.9/10.0
  • ARV discount +7.5/15.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0

$69,900

533 Main St · Pleasant Plains, AR 72568
2 bd · 1.5 ba · 1,539 sqft · SingleFamily public records · 13 Days on market
Built 1969 0.63 ac lot

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

Listing remarks MLS

2 bed/ 1-½ bath home in Pleasant Plains, Central H & A plus 2 Infrared heaters, large utility room/could be 3rd bed, eat-in kitchen, refrigerator, gas range, walk in shower in master bath, carpet & tile, 2-carports, 1 car garage, covered patio, storage building, dog pen, storm shelter No price change correction to actual list price

Key facts

  • Half bath
  • Attached carport
  • Large closet

Tags

BACKYARD DECKLAUNDRY ROOMHALF BATHUTILITY AREALARGE CLOSETATTACHED CARPORT

Property features AI

Exterior

  • Parking: Detached carport; Parking for 4+ cars; Side entry and rear entry parking; Other parking (see remarks)
  • Utilities: Public water; Electric service (municipal/Entergy)
  • Home design: Single-family property; Approx. 1,299 total living area (appraisal source)
  • Construction: Composition roof; Crawl space foundation
  • Exterior features: Brick exterior; Patio; Deck; Porch; Outside storage area; Storm cellar; Level lot; Paved road access

Interior

  • Kitchen: Gas range; Dishwasher; Refrigerator stays
  • Flooring: Vinyl flooring; Tile flooring; Other flooring (see remarks)
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating; Central cooling
  • Interior features: Vinyl and tile flooring with other floor types noted; Laundry room
  • Laundry & utility: Laundry room

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/1.5-bath single-family listed at $70k.

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 ($1k rent vs $70k).

Location & tenants

  • Location reads 60/100 on livability (#259 in AR) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Midland School District (rural): math 19% / reading 28% proficiency, ranked #191 of 238 in AR (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 18 active listings in the ZIP; 33 units permitted in Independence County in 2024 (24 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($483 loan paydown + $5k appreciation (7.8% local appreciation)).
  • At projected returns (7.8% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 4y 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

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $69,900

Questions for the listing agent

  1. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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.
  5. 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.
  6. 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
1.56%
Cap rate
12.79%
Cash-on-cash
23.20%
DSCR
2.03
GRM
5.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

7.76% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
37.9%
Equity multiple
3.65×
Total profit
$51,821
Equity at exit
$51,947
10-year hold
IRR
34.0%
Equity multiple
7.77×
Total profit
$132,460
Equity at exit
$102,030

Cash invested: $19,572 (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 72568

Home prices YoY
3.2%
Active inventory
18
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,090 medium interval (Pro) →
Mortgage (P&I)
$367
Tax est. 1.5%
$87 /mo · $1,048/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$229
Net cashflow
$378

Break-even live

Break-even rent $611
Max offer price $69,900
Occupancy floor 60%

Sensitivity live

Price -10% $427 -5% $403 +0% $378 +5% $354 +10% $330
Rent -10% $292 -5% $335 +0% $378 +5% $421 +10% $465
Rate -1.0pp $414 -0.5pp $396 base $378 +0.5pp $360 +1.0pp $342

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
$17,475
Closing costs
$2,097
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 22 events

  1. 2026-06-16
    status $69,900 Under Contract 13 DOM
  2. 2026-06-12
    statusdays on market $69,900 Pending (FC, SS, REO) 13 DOM
  3. 2026-06-09
    days on market $69,900 Active 12 DOM
  4. 2026-06-08
    days on market $69,900 Active 11 DOM
  5. 2026-06-07
    days on market $69,900 Active 10 DOM
  6. 2026-06-05
    statusdays on market $69,900 Active 8 DOM
  7. 2026-06-03
    days on market $69,900 New Listing 6 DOM
  8. 2026-06-02
    days on market $69,900 New Listing 5 DOM
  9. 2026-06-01
    days on market $69,900 New Listing 4 DOM
  10. 2026-05-31
    days on market $69,900 New Listing 3 DOM
  11. 2026-05-30
    days on market $69,900 New Listing 2 DOM
  12. 2026-05-26
    listed $69,900 New Listing
  13. 2022-07-08
    soldstatus $109,900
    Show marketing remark (350 chars)

    2 bed/ 1-½ bath home in Pleasant Plains, Central H & A plus 2 Infrared heaters, large utility room/could be 3rd bed, eat-in kitchen, refrigerator, gas range, walk in shower in master bath, carpet & tile, 2-carports, 1 car garage, covered patio, storage building, dog pen, storm shelter No price change correction to actual list price

  14. 2022-07-08
    soldstatus $109,900 Sold 350-char remark
    Show marketing remark (350 chars)

    2 bed/ 1-½ bath home in Pleasant Plains, Central H & A plus 2 Infrared heaters, large utility room/could be 3rd bed, eat-in kitchen, refrigerator, gas range, walk in shower in master bath, carpet & tile, 2-carports, 1 car garage, covered patio, storage building, dog pen, storm shelter No price change correction to actual list price

  15. 2022-07-08
    soldstatus $109,900
    Show marketing remark (350 chars)

    2 bed/ 1-½ bath home in Pleasant Plains, Central H & A plus 2 Infrared heaters, large utility room/could be 3rd bed, eat-in kitchen, refrigerator, gas range, walk in shower in master bath, carpet & tile, 2-carports, 1 car garage, covered patio, storage building, dog pen, storm shelter No price change correction to actual list price

  16. 2022-06-10
    status Under Contract 350-char remark
    Show marketing remark (350 chars)

    2 bed/ 1-½ bath home in Pleasant Plains, Central H & A plus 2 Infrared heaters, large utility room/could be 3rd bed, eat-in kitchen, refrigerator, gas range, walk in shower in master bath, carpet & tile, 2-carports, 1 car garage, covered patio, storage building, dog pen, storm shelter No price change correction to actual list price

  17. 2022-05-06
    status Back on Market 350-char remark
    Show marketing remark (350 chars)

    2 bed/ 1-½ bath home in Pleasant Plains, Central H & A plus 2 Infrared heaters, large utility room/could be 3rd bed, eat-in kitchen, refrigerator, gas range, walk in shower in master bath, carpet & tile, 2-carports, 1 car garage, covered patio, storage building, dog pen, storm shelter No price change correction to actual list price

  18. 2022-04-30
    status Under Contract 350-char remark
    Show marketing remark (350 chars)

    2 bed/ 1-½ bath home in Pleasant Plains, Central H & A plus 2 Infrared heaters, large utility room/could be 3rd bed, eat-in kitchen, refrigerator, gas range, walk in shower in master bath, carpet & tile, 2-carports, 1 car garage, covered patio, storage building, dog pen, storm shelter No price change correction to actual list price

  19. 2022-02-02
    price $109,900 350-char remark
    Show marketing remark (350 chars)

    2 bed/ 1-½ bath home in Pleasant Plains, Central H & A plus 2 Infrared heaters, large utility room/could be 3rd bed, eat-in kitchen, refrigerator, gas range, walk in shower in master bath, carpet & tile, 2-carports, 1 car garage, covered patio, storage building, dog pen, storm shelter No price change correction to actual list price

  20. 2022-02-01
    listed $109,900
  21. 2022-01-28
    listed $109,000 New Listing 350-char remark
    Show marketing remark (350 chars)

    2 bed/ 1-½ bath home in Pleasant Plains, Central H & A plus 2 Infrared heaters, large utility room/could be 3rd bed, eat-in kitchen, refrigerator, gas range, walk in shower in master bath, carpet & tile, 2-carports, 1 car garage, covered patio, storage building, dog pen, storm shelter No price change correction to actual list price

  22. 1981-11-20
    soldstatus $35,000

ⓘ 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 7/10 Severe
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 7% 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
$13,085
− Mortgage interest
−$3,915
− Property taxes
−$1,048
− Insurance
−$350
− Repairs & maintenance
−$1,047
− Management
−$1,047
− Depreciation
−$2,033
Taxable income
$3,644
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$875
After-tax cash flow
$3,666/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
Midland School District
NCES district ID
0500020
Math proficiency
19% ▼ -2.00%
Reading proficiency
28% ▼ -3.00%
Median HH income
$38,543
Composite
19.69/100
National rank
#8726
State rank
#191 of 238 in AR

Livability — Pleasant Plains

Score
60/100
State rank
#259
US rank
#18735

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pleasant Plains, AR
Population (ZIP)
1,741

Population outlook (Independence County) Hauer SSP2

Today (2025)
37,748 people
By 2030
37,962 · +0.6%
By 2040
38,151 · +1.1%
By 2050
37,980 · +0.6%
By 2075
36,622 · -3.0%
By 2100
32,741 · -13.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 8% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Portuguese 3% Italian 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 3%

Political lean MEDSL · Independence

2024 margin
Solid R (+59.5) · D 19.2% · R 78.7% · Other 2.1%
2008→2024 swing
-22.3pp toward R · 2008: -37.1pp · 2024: -59.5pp
All cycles
2024: R+59.5 2020: R+58.2 2016: R+52.4 2012: R+44.0 2008: R+37.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 7.76%
Current HPI
248.8508
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

+99.7% since first listed
11 events — show timeline
  • 2026-05-26 Listed $69,900 CARMLS
  • 2022-07-08 Sold (Public Records) $109,900 Public Records
  • 2022-07-08 Sold (MLS) $109,900 CARMLS
  • 2022-07-08 Sold (MLS) $109,900 NEABOR MLS
  • 2022-06-10 Pending CARMLS
  • 2022-05-06 Relisted CARMLS
  • 2022-04-30 Pending CARMLS
  • 2022-02-02 Price Changed $109,900 CARMLS
  • 2022-02-01 Listed $109,900 NEABOR MLS
  • 2022-01-28 Listed $109,000 CARMLS
  • 1981-11-20 Sold (Public Records) $35,000 Public Records

Property tax history

-9.2%/yr

Latest (2025): $114 · -15.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…