CashFlowRE
Sign in Sign up
1712 S G St
C+ Composite 64.73
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 +26.9/30.0
  • ARV discount +9.8/15.0
  • DSCR +9.3/10.0
  • 1% rule +6.3/10.0
  • Rent growth +3.6/5.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$85,000

1712 S G St · Fort Smith, AR 72901
3 bd · 1.0 ba · 896 sqft · SingleFamily public records · 195 Days on market
3,249 sqft lot Est $90k · 5% under

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

Listing remarks

Discover the inviting charm of 1712 S G ST, Fort Smith, Arkansas, a single-family residence thoughtfully prepared for immediate occupancy. This home offers a seamless transition for its next owners, presenting a lifestyle of ease and comfort. With three well-proportioned bedrooms, this home provides ample personal space for everyone. The single bathroom is designed for practicality and daily routines. A welcoming porch extends an invitation to relax and enjoy the surroundings, offering a perfect spot for morning coffee or evening unwinding. The property's manageable 896 sq ft lot size ensures easy maintenance, allowing more time to enjoy the comforts of home. This ready-to-move-in residence

Key facts

  • Low-maintenance
  • Private yard
  • Quiet neighborhood

Tags

PRIVATE YARDLOW-MAINTENANCEQUIET NEIGHBORHOOD

Property features AI

Finance

  • Other: $416 annual tax (tax amount provided)
  • HOA & community: Monthly association fee

Exterior

  • Parking: Concrete driveway
  • Utilities: Electricity available; Natural gas available; Public water
  • Home design: Single-story; 25 years or older
  • Construction: Brick and vinyl siding exterior; Asphalt shingle roof; Tie-down foundation
  • Exterior features: Concrete driveway; Porch; Front and back yard fencing; Cleared, level lot; Shared road frontage

Interior

  • Flooring: Brick; Tile; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Gas heating; Central air conditioning
  • Interior features: Ceiling fan(s); None listed
  • Laundry & utility: Washer hookup; Dryer hookup; Gas water heater

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/1.0-bath single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $237 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($956 rent vs $85k).
  • Recommended offer: $75k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.6% vs local median 4.3% in Fort Smith — 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 65/100 on livability (#151 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, crime F, amenities F.
  • Fort Smith School District (urban): math 35% / reading 39% proficiency, ranked #106 of 238 in AR (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.4%/yr); 176 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 388 units permitted in Sebastian County in 2024 (16 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $588 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Sebastian County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 4.4% rent growth), your $24k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 195 days — a 12% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 5y ago; this cycle's ask has dropped $30k (26%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $74,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 195 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-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
1.13%
Cap rate
9.63%
Cash-on-cash
11.93%
DSCR
1.53
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$89,600
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1815 S G St 0.09mi 2/2.0 (-1) 793 (-12%) 3mo $135,000 $170 66
817 S 18th St 0.07mi 3/1.0 1,022 (+14%) 19mo $70,300 $69 57
1517 Bluff Ave 0.51mi 2/1.0 (-1) 960 (+7%) 5mo $84,500 $88 55
2008 S Q St 0.69mi 2/1.0 (-1) 926 (+3%) 12mo $137,500 $148 47
1906 S Q St 0.67mi 3/1.0 952 (+6%) 14mo $52,000 $55 47
2213 L St 0.48mi 2/1.0 (-1) 943 (+5%) 21mo $140,000 $148 47
1516 S 16th St 0.53mi 3/1.0 960 (+7%) 22mo $45,000 $47 45
1700 Q St 0.67mi 2/1.0 (-1) 912 (+2%) 22mo $95,000 $104 43
1811 16th St 0.69mi 3/1.0 854 (-5%) 22mo $66,000 $77 42
1615 R St 0.71mi 2/1.0 (-1) 1,004 (+12%) 2mo $99,900 $100 40
1400 S Bluff Ave 0.42mi 2/1.0 (-1) 1,019 (+14%) 18mo $157,410 $154 37

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 · 4.37% rent growth · sell at horizon

5-year hold
IRR
2.8%
Equity multiple
1.11×
Total profit
$2,606
Equity at exit
$12,674
10-year hold
IRR
13.5%
Equity multiple
2.14×
Total profit
$27,202
Equity at exit
$7,349

Cash invested: $23,800 (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 72901

Rents YoY
4.4%
Active inventory
176
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$956 high interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$38 /mo · $453/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$201
Net cashflow
$237

Break-even live

Break-even rent $657
Max offer price $85,000
Occupancy floor 70%

Sensitivity live

Price -10% $285 -5% $261 +0% $237 +5% $213 +10% $189
Rent -10% $161 -5% $199 +0% $237 +5% $274 +10% $312
Rate -1.0pp $279 -0.5pp $258 base $237 +0.5pp $215 +1.0pp $192

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
$21,250
Closing costs
$2,550
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1907 S N St Fort Smith, AR 2.0 1.0 1114 $950 $0.85 22d 1 0.44mi
2322 S I St Fort Smith, AR 1.0–2.0 1.0 755 $895 $1.19 13d 2 0.45mi
2500 Dodson Ave Unit 1 Fort Smith, AR 2.0 1.0 700 $695 $0.99 14d 1 0.59mi
101 N 11th St Unit 112 Fort Smith, AR 2.0 2.0 1040 $1,240 $1.19 22d 1 0.72mi
101 N 11th St Fort Smith, AR 1.0–2.0 1.0–2.0 806 $1,115 $1.38 4d 9 0.73mi
501 N May Ave Fort Smith, AR 2.0 1.0 1022 $825 $0.81 22d 1 0.76mi
1915 S U St Unit A Fort Smith, AR 2.0 2.0 900 $975 $1.08 22d 1 0.90mi
2200 S 17th St Unit D Fort Smith, AR 3.0 2.0 1123 $975 $0.87 22d 1 0.93mi
3014 Presley St Fort Smith, AR 1.0–2.0 1.0–1.5 782 $925 $1.18 14d 4 0.94mi
1700 S 28th St Unit 1 Fort Smith, AR 2.0 1.0 850 $795 $0.94 14d 1 0.94mi
3014 Presley St Unit FB44 Fort Smith, AR 2.0 1.5 1040 $925 $0.89 22d 1 0.94mi
2820 S O St Fort Smith, AR 2.0 1.5 1024 $875 $0.85 22d 1 0.95mi
2301 S V St Unit 7 Fort Smith, AR 2.0 1.0 795 $550 $0.69 22d 1 1.05mi
109 N 3rd St Fort Smith, AR 1.0–2.0 1.0–2.5 1066 $1,300 $1.22 4d 2 1.23mi
3605 Barry Ave Fort Smith, AR 2.0 1.0 562 $845 $1.50 22d 3 1.24mi
1117 N 32nd St Fort Smith, AR 2.0 1.0 744 $850 $1.14 14d 1 1.25mi
3600 Kinkead Ave Fort Smith, AR 1.0–2.0 1.0 797 $1,490 $1.87 14d 15 1.27mi
3500 S N St Fort Smith, AR 1.0–2.0 1.0–1.5 834 $935 $1.12 22d 1 1.29mi

Listing history 30 events

  1. 2026-06-21
    days on market $85,000 Active 195 DOM
  2. 2026-06-19
    days on market $85,000 Active 193 DOM
  3. 2026-06-18
    days on market $85,000 Active 192 DOM
  4. 2026-06-17
    days on market $85,000 Active 191 DOM
  5. 2026-06-16
    days on market $85,000 Active 190 DOM
  6. 2026-06-15
    days on market $85,000 Active 189 DOM
  7. 2026-06-14
    days on market $85,000 Active 187 DOM
  8. 2026-06-13
    days on market $85,000 Active 186 DOM
  9. 2026-06-10
    days on market $85,000 Active 184 DOM
  10. 2026-06-09
    days on market $85,000 Active 183 DOM
  11. 2026-06-09
    days on market $85,000 Active 182 DOM
  12. 2026-05-31
    days on market $85,000 Active 181 DOM
  13. 2026-05-30
    days on market $85,000 Active 180 DOM
  14. 2026-05-11
    price $85,000
  15. 2026-04-21
    price $100,000
  16. 2025-12-01
    listed $115,000 Active
  17. 2025-10-28
    soldstatus $89,500
  18. 2025-06-02
    historical
  19. 2025-05-01
    price $89,500
  20. 2025-04-30
    price $89,500
  21. 2025-03-06
    listed $92,000 New Listing
  22. 2025-01-17
    historical
  23. 2024-11-26
    price $92,000
  24. 2024-11-25
    price $92,000
  25. 2024-10-14
    status Back on Market
  26. 2024-10-07
    status Under Contract
  27. 2024-07-17
    listed $80,000 New Listing
  28. 2022-03-15
    soldstatus $68,000
  29. 2021-11-23
    listed $68,000
  30. 2005-10-05
    soldstatus $16,000

ⓘ 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
$453 · $38/mo
Projected year-2 tax
$544 · $45/mo
Expected delta
+$91/yr (+$8/mo · 20.1%)

ⓘ 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 2/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$11,477
− Mortgage interest
−$4,761
− Property taxes
−$453
− Insurance
−$425
− Repairs & maintenance
−$918
− Management
−$918
− Depreciation
−$2,473
Taxable income
$1,528
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$367
After-tax cash flow
$2,473/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
Fort Smith School District
NCES district ID
0506330
Math proficiency
35% ▼ -11.00%
Reading proficiency
39% ▼ -7.00%
Median HH income
$36,066
Composite
30.66/100
National rank
#6183
State rank
#106 of 238 in AR

Livability — Fort Smith

Score
65/100
State rank
#151
US rank
#13185

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fort Smith, AR
County
Sebastian County · 99,312 people
City population
94,356
Metro
Fort Smith, AR-OK
Population (ZIP)
19,819
Household income
$42,851
Rent vs Own
56.7% rent · 43.3% own
Severe rent burden
1117.0

Population outlook (Sebastian County) Hauer SSP2

Today (2025)
133,992 people
By 2030
136,620 · +2.0%
By 2040
140,832 · +5.1%
By 2050
143,301 · +6.9%
By 2075
147,964 · +10.4%
By 2100
145,848 · +8.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 60% Hispanic / Latino 17% Two or more races 12% Black 10% Asian 2%
Hispanic origin (detail)
Mexican 11% Puerto Rican 1%
Common ancestry
Slovak 2% Lithuanian 2% Italian 1%
Foreign-born
9% · Canada, Vietnam, Guatemala
Languages at home
83% English-only · Spanish 14% Other Asian/Pacific 1% Vietnamese 1%

Political lean MEDSL · Sebastian

2024 margin
Solid R (+37.5) · D 30.0% · R 67.6% · Other 2.4%
2008→2024 swing
-2.9pp toward R · 2008: -34.6pp · 2024: -37.5pp
All cycles
2024: R+37.5 2020: R+35.5 2016: R+38.1 2012: R+37.1 2008: R+34.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -173.82%
Current HPI
172.3777
Rent YoY
▲ 4.37%
Metro
Fort Smith, AR-OK
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+431.2% since first listed
17 events — show timeline
  • 2026-05-11 Price Changed $85,000 NWARMLS
  • 2026-04-21 Price Changed $100,000 NWARMLS
  • 2025-12-01 Listed $115,000 NWARMLS
  • 2025-10-28 Sold (Public Records) $89,500 Public Records
  • 2025-06-02 Listing Removed CARMLS
  • 2025-05-01 Price Changed $89,500 CARMLS
  • 2025-04-30 Price Changed $89,500 NWARMLS
  • 2025-03-06 Listed $92,000 CARMLS
  • 2025-01-17 Listing Removed CARMLS
  • 2024-11-26 Price Changed $92,000 CARMLS
  • 2024-11-25 Price Changed $92,000 NWARMLS
  • 2024-10-14 Relisted CARMLS
  • 2024-10-07 Pending CARMLS
  • 2024-07-17 Listed $80,000 CARMLS
  • 2022-03-15 Sold (MLS) $68,000 WRVBOR
  • 2021-11-23 Listed $68,000 WRVBOR
  • 2005-10-05 Sold (Public Records) $16,000 Public Records

Property tax history

+1.7%/yr

Latest (2025): $453 · +9.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…