CashFlowRE
Sign in Sign up
4101 W 6th Ave
B- Composite 69.84
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 +11.4/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$49,500

4101 W 6th Ave · Pine Bluff, AR 71602
2 bd · 1.0 ba · 768 sqft · SingleFamily public records · 38 Days on market
Built 1988 5,662 sqft lot $64/sqft · 9% below area Est $54k · 9% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

INVESTOR SPECIAL with great potential! Property offers an opportunity for rental income, renovation, or resale. Conveniently located near local amenities, shopping, schools, and major roadways. Ideal for investors or buyers looking to add value. Property to be sold as-is. Agents see remarks.

Key facts

  • Major roadways
  • Renovation
  • Shopping

Tags

RENTAL INCOMERENOVATIONLOCAL AMENITIESSHOPPINGSCHOOLSMAJOR ROADWAYS

Property features AI

Finance

  • Other: Approximate lot dimensions 15 x 120; Approximate acreage 0.13 (per tax records); Approximate building size 768 (per tax records); Located in Monks Western subdivision, White Hall, Jefferson County

Exterior

  • Parking: Carport
  • Home design: Frame exterior
  • Construction: 3-tab shingle roof; Other foundation (see remarks)
  • Exterior features: Paved road access; Level lot; Inside city limits; Residential zoning

Interior

  • Flooring: Wood
  • Bathrooms: 1 full bath
  • Heating & cooling: Central heat; Central cooling
  • Interior features: Wood floors; Other rooms (see remarks)

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 $50k.

Deal economics

  • At list price, monthly cash flow is $301 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($758 rent vs $50k).
  • Recommended offer: $48k (3.0% below list) — sets the bar for market timing.
  • Cap rate 13.6% 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.
  • Watson Chapel School District (urban): math 10% / reading 12% proficiency, ranked #228 of 238 in AR (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 90 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 44d 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 $342 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 ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $29k; list at $50k implies a 71% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 26% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $48,015 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 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
1.53%
Cap rate
13.60%
Cash-on-cash
26.10%
DSCR
2.16
GRM
5.4

CMA / ARV

ARV (median comp)
$54,183
List price
$49,500
Delta
-8.64%
Verdict
FAIR
Comps
5 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
19.8%
Equity multiple
1.81×
Total profit
$11,165
Equity at exit
$7,381
10-year hold
IRR
28.1%
Equity multiple
3.48×
Total profit
$34,383
Equity at exit
$4,280

Cash invested: $13,860 (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 71602

Home prices YoY
-7.8%
Active inventory
90
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$758 high interval (Pro) →
Mortgage (P&I)
$260
Tax from tax record
$17 /mo · $202/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$159
Net cashflow
$301

Break-even live

Break-even rent $376
Max offer price $49,500
Occupancy floor 55%

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
$12,375
Closing costs
$1,485
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5 Phyllis St White Hall, AR 2.0 1.0 840 $825 $0.98 44d 1 0.89mi
11 Shirley St White Hall, AR 2.0 1.0 820 $750 $0.91 44d 1 0.93mi
3720 Miramar Dr Unit 13 Pine Bluff, AR 1.0 1.0 550 $650 $1.18 44d 1 1.19mi
3109 Daffodil St Pine Bluff, AR 3.0 1.0 980 $825 $0.84 44d 1 1.42mi
1107 S Cypress St Unit 1 Pine Bluff, AR 2.0 1.0 875 $700 $0.80 44d 1 1.47mi

Listing history 18 events

  1. 2026-06-19
    days on market $49,500 Active 38 DOM
  2. 2026-06-18
    days on market $49,500 Active 37 DOM
  3. 2026-06-17
    days on market $49,500 Active 36 DOM
  4. 2026-06-16
    days on market $49,500 Active 35 DOM
  5. 2026-06-15
    days on market $49,500 Active 34 DOM
  6. 2026-06-14
    days on market $49,500 Active 32 DOM
  7. 2026-06-12
    days on market $49,500 Active 31 DOM
  8. 2026-06-09
    days on market $49,500 Active 28 DOM
  9. 2026-06-08
    days on market $49,500 Active 27 DOM
  10. 2026-06-07
    days on market $49,500 Active 26 DOM
  11. 2026-06-05
    days on market $49,500 Active 23 DOM
  12. 2026-06-03
    days on market $49,500 Active 22 DOM
  13. 2026-06-02
    days on market $49,500 Active 21 DOM
  14. 2026-06-01
    days on market $49,500 Active 20 DOM
  15. 2026-05-31
    days on market $49,500 Active 19 DOM
  16. 2026-05-30
    days on market $49,500 Active 18 DOM
  17. 2026-05-13
    listed $49,500 New Listing 292-char remark
  18. 1987-12-28
    soldstatus $29,000

ⓘ 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
$202 · $17/mo
Projected year-2 tax
$317 · $26/mo
Expected delta
+$114/yr (+$10/mo · 56.6%)

ⓘ 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 6/10 Major 7 d/yr ≥110°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 26% 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
$9,092
− Mortgage interest
−$2,773
− Property taxes
−$202
− Insurance
−$248
− Repairs & maintenance
−$727
− Management
−$727
− Depreciation
−$1,440
Taxable income
$2,975
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$714
After-tax cash flow
$2,904/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
Watson Chapel School District
NCES district ID
0513930
Math proficiency
10% ▼ -11.00%
Reading proficiency
12% ▼ -10.00%
Median HH income
$40,521
Composite
9.55/100
National rank
#9845
State rank
#228 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)
15,922

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 58% Black 32% Two or more races 5% Hispanic / Latino 4% Asian 1%
Common ancestry
Italian 1% Slovak 1% Serbian 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 3% Other Indo-European 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
▼ -18.84%
Current HPI
223.9305
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

+70.7% since first listed
2 events — show timeline
  • 2026-05-13 Listed $49,500 CARMLS
  • 1987-12-28 Sold (Public Records) $29,000 Public Records

Property tax history

+84.9%/yr

Latest (2025): $202 · +8.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…