CashFlowRE
Sign in Sign up
6009 S Cedar St
D Composite 40.97
Why this score? — see what drove the D 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).

  • ARV discount +13.5/15.0
  • Cash flow +12.7/30.0
  • DSCR +3.8/10.0
  • 1% rule +2.9/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.6/10.0
  • Appreciation +0.0/10.0

$153,500

6009 S Cedar St · Pine Bluff, AR 71603
3 bd · 2.0 ba · 2,146 sqft · SingleFamily public records · 49 Days on market
Built 1988 0.37 ac lot $72/sqft · 13% below area Est $177k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

2Check it out! 2146 sq. ft. home in one of the best areas has to offer; 3 bedroom, 2 full bath property ready for a buyer! Contact Jeffrey Neal at 870-718-2971

Key facts

  • Spacious yard
  • Easy access
  • Functional layout

Tags

SPACIOUS YARDFUNCTIONAL LAYOUTEASY ACCESS

Property features AI

Finance

  • Financial info: Financing accepted: VA, FHA, Conventional, Cash
  • HOA & community: Association covers insurance and water/sewer

Exterior

  • Parking: 2-car parking
  • Utilities: Public water; Municipal electric (Entergy); Natural gas
  • Home design: Brick and frame combination exterior
  • Construction: Slab foundation; Composition roof
  • Exterior features: Corner lot; Paved road frontage; Inside city limits

Interior

  • Kitchen: Free-standing stove; Refrigerator stays
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heat (gas); Central cooling (electric)
  • Interior features: Washer connection; Electric dryer connection; Gas water heater; Smoke detectors; Security system; Ceiling fans
  • 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 3-bed/2.0-bath single-family listed at $154k.

Deal economics

  • At list price, monthly cash flow is $-18 ($-212/yr) — negative.
  • To cash-flow at today's rent, offer at most $150k (2.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $122k (20.6% below list).
  • Recommended offer: $122k (20.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 9.0% in Pine Bluff — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

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.
  • Pine Bluff School District (urban): math 6% / reading 9% proficiency, ranked #236 of 238 in AR (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 85% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 212 active listings in the ZIP; 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 $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($149k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 10y 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: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $121,808 (20.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.79%
Cap rate
6.15%
Cash-on-cash
-0.49%
DSCR
0.98
GRM
10.5

CMA / ARV

ARV (median comp)
$177,112
List price
$153,500
Delta
-13.33%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2005 Wellington Dr 0.30mi 3/2.0 1,880 (-12%) 3mo $177,000 $94 63
2006 Windsor Colony Dr 0.34mi 3/2.0 2,294 (+7%) 13mo $223,700 $98 62
1400 Blackhawk Ridge Ln 0.24mi 4/2.0 (+1) 2,012 (-6%) 15mo $225,000 $112 61
10 Foxcroft 0.65mi 4/2.5 (+1) 2,082 (-3%) 23mo $185,000 $89 38
7 Cromwell Cv 0.65mi 4/2.5 (+1) 2,444 (+14%) 15mo $186,000 $76 28

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-17.1%
Equity multiple
0.39×
Total profit
$-26,029
Equity at exit
$22,887
10-year hold
IRR
-9.1%
Equity multiple
0.44×
Total profit
$-24,240
Equity at exit
$13,272

Cash invested: $42,980 (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 71603

Home prices YoY
-26.0%
Active inventory
212
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,218 medium interval (Pro) →
Mortgage (P&I)
$805
Tax from tax record
$111 /mo · $1,332/yr
Insurance
$64
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$-18

Break-even live

Break-even rent $1,240
Max offer price $150,383
Occupancy floor 96%

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
$38,375
Closing costs
$4,605
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 35 events

  1. 2026-06-19
    days on market $153,500 Active 49 DOM
  2. 2026-06-18
    days on market $153,500 Active 48 DOM
  3. 2026-06-17
    days on market $153,500 Active 47 DOM
  4. 2026-06-16
    days on market $153,500 Active 46 DOM
  5. 2026-06-15
    days on market $153,500 Active 45 DOM
  6. 2026-06-14
    days on market $153,500 Active 43 DOM
  7. 2026-06-12
    days on market $153,500 Active 42 DOM
  8. 2026-06-09
    days on market $153,500 Active 39 DOM
  9. 2026-06-08
    days on market $153,500 Active 38 DOM
  10. 2026-06-07
    statusdays on market $153,500 Active 37 DOM
  11. 2026-06-05
    days on market $153,500 Price Change 34 DOM
  12. 2026-06-03
    days on market $153,500 Price Change 33 DOM
  13. 2026-06-02
    days on market $153,500 Price Change 32 DOM
  14. 2026-06-01
    days on market $153,500 Price Change 31 DOM
  15. 2026-05-31
    days on market $153,500 Price Change 30 DOM
  16. 2026-05-30
    days on market $153,500 Price Change 29 DOM
  17. 2026-05-01
    listed $160,000 New Listing 448-char remark
  18. 2026-05-01
    historical
  19. 2026-04-08
    price $177,500
  20. 2026-03-07
    price $180,000
  21. 2026-02-14
    price $185,000
  22. 2026-01-20
    listed $195,000 New Listing
  23. 2021-12-08
    soldstatus $141,680 Sold
    Show marketing remark (159 chars)

    2Check it out! 2146 sq. ft. home in one of the best areas has to offer; 3 bedroom, 2 full bath property ready for a buyer! Contact Jeffrey Neal at 870-718-2971

  24. 2021-12-08
    soldstatus $142,000
    Show marketing remark (159 chars)

    2Check it out! 2146 sq. ft. home in one of the best areas has to offer; 3 bedroom, 2 full bath property ready for a buyer! Contact Jeffrey Neal at 870-718-2971

  25. 2021-11-06
    status Under Contract
    Show marketing remark (159 chars)

    2Check it out! 2146 sq. ft. home in one of the best areas has to offer; 3 bedroom, 2 full bath property ready for a buyer! Contact Jeffrey Neal at 870-718-2971

  26. 2021-11-03
    listed $140,000 New Listing
    Show marketing remark (159 chars)

    2Check it out! 2146 sq. ft. home in one of the best areas has to offer; 3 bedroom, 2 full bath property ready for a buyer! Contact Jeffrey Neal at 870-718-2971

  27. 2019-08-09
    historical
  28. 2019-07-06
    listed $140,000 New Listing
  29. 2018-10-07
    historical
  30. 2018-06-21
    price $130,000
  31. 2018-06-07
    historical
  32. 2018-06-06
    listed $150,000 New Listing
  33. 2017-11-26
    price $155,000
  34. 2016-10-07
    listed $150,000 New Listing
  35. 2001-08-21
    soldstatus $87,000

ⓘ 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
$1,332 · $111/mo
Projected year-2 tax
$1,332 · $111/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 24% 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
$14,617
− Mortgage interest
−$8,598
− Property taxes
−$1,332
− Insurance
−$768
− Repairs & maintenance
−$1,169
− Management
−$1,169
− Depreciation
−$4,465
Taxable loss
−$2,885
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$692
After-tax cash flow
$481/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
Pine Bluff School District
NCES district ID
0500026
Math proficiency
6% ▼ -9.00%
Reading proficiency
9% ▼ -7.00%
Median HH income
$32,374
Composite
5.86/100
National rank
#10014
State rank
#236 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
County
Jefferson County · 29,578 people
City population
29,578
Metro
Pine Bluff, AR
Population (ZIP)
29,578
Household income
$53,130
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
657.0

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
Majority Black (62%)
Race & ethnicity
Black 62% White 33% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Italian 2% Slovak 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 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
▼ -72.43%
Current HPI
206.5994
Rent YoY
Metro
Pine Bluff, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+76.4% since first listed
20 events — show timeline
  • 2026-05-30 Price Changed $153,500 CARMLS
  • 2026-05-01 Listed $160,000 CARMLS
  • 2026-05-01 Listing Removed CARMLS
  • 2026-04-08 Price Changed $177,500 CARMLS
  • 2026-03-07 Price Changed $180,000 CARMLS
  • 2026-02-14 Price Changed $185,000 CARMLS
  • 2026-01-20 Listed $195,000 CARMLS
  • 2021-12-08 Sold (Public Records) $142,000 Public Records
  • 2021-12-08 Sold (MLS) $141,680 CARMLS
  • 2021-11-06 Pending CARMLS
  • 2021-11-03 Listed $140,000 CARMLS
  • 2019-08-09 Listing Removed CARMLS
  • 2019-07-06 Listed $140,000 CARMLS
  • 2018-10-07 Listing Removed CARMLS
  • 2018-06-21 Price Changed $130,000 CARMLS
  • 2018-06-07 Listing Removed CARMLS
  • 2018-06-06 Listed $150,000 CARMLS
  • 2017-11-26 Price Changed $155,000 CARMLS
  • 2016-10-07 Listed $150,000 CARMLS
  • 2001-08-21 Sold (Public Records) $87,000 Public Records

Property tax history

+2.1%/yr

Latest (2025): $1,332 · -1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…