CashFlowRE
Sign in Sign up
365 S 8th St
D- Composite 39.2
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).

  • Cash flow +15.4/30.0
  • DSCR +4.7/10.0
  • ARV discount +4.2/15.0
  • Livability +3.6/5.0
  • 1% rule +3.2/10.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$162,500

365 S 8th St · Batesville, AR 72501
4 bd · 1.0 ba · 1,416 sqft · SingleFamily public records · 16 Days on market
5,227 sqft lot Est $152k · 7% over

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

Listing remarks MLS

OWNER FINANCING!! NEWLY REMODELED 4BR/2BA LOCATED NEAR THE HEART OF DOWNTOWN. This home has been completely remodeled inside and out with a whole list of new updates. The new metal roof and windows, new flooring, paint throughout and new appliances make this home ready for a new family. There aren't many 4 bedroom homes on the market in this price range and the location is ideal. You better take a look at this one! Agent Owned.

Key facts

  • New metal roof
  • Ideal location
  • New flooring

Tags

NEW METAL ROOFNEW WINDOWSNEW FLOORINGNEW APPLIANCESREMODELED INSIDE AND OUTIDEAL LOCATION

Property features AI

Finance

  • Financial info: Financing options include VA, FHA, Conventional, Owner financing, Cash, Rural Development, and in-house financing

Exterior

  • Parking: Carport for 1 car
  • Utilities: Public sewer; Public water; Insulated windows
  • Home design: Metal roof; Metal/vinyl siding
  • Construction: Crawl space foundation
  • Exterior features: Patio; Porch; Paved road access; Level lot in a subdivision

Interior

  • Kitchen: Electric range
  • Flooring: Luxury vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heat (gas); Central cooling (electric)
  • Interior features: Washer connection; Electric dryer connection; Gas water heater; Ceiling fans; Sheetrock walls/ceilings
  • Laundry & utility: Washer connection; Electric dryer connection

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 4-bed/1.0-bath single-family listed at $162k.

Deal economics

  • At list price, monthly cash flow is $62 ($740/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $133k (18.1% below list).
  • Recommended offer: $133k (18.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 4.3% in Batesville — 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 72/100 on livability (#33 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, crime D+, amenities F.
  • Batesville School District (rural): math 36% / reading 38% proficiency, ranked #104 of 238 in AR (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Eagle Mountain Magnet School (math 52% / reading 41%, grade D-, #129 of 454 statewide, top 29%, 903 students, 54% FRL); Batesville Junior High School Charter (math 35% / reading 38%, grade F, #115 of 201 statewide, top 58%, 772 students, 53% FRL, charter); Batesville High School (math 21% / reading 37%, grade F, #156 of 292 statewide, top 53%, 973 students, 45% FRL, charter) — zoned schools at 51% FRL track the district average.
  • Market conditions: 175 active listings in the ZIP; 33 units permitted in Independence County in 2024 (24 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($53k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($160k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
  • Current owner paid $22k; list at $162k implies a 639% gain — meaningful room to come down on a strong offer.

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 $133,041 (18.1% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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?
  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
0.82%
Cap rate
6.75%
Cash-on-cash
1.63%
DSCR
1.07
GRM
10.2

CMA / ARV

ARV (on-the-fly)
$151,512
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
856 Broad St 0.34mi 3/2.0 (-1) 1,280 (-10%) 0mo $142,000 $111 59
149 Edgarroaroa Rd 0.35mi 3/2.0 (-1) 1,308 (-8%) 4mo $145,800 $111 58
400 E Chestnut St 0.55mi 3/2.0 (-1) 1,450 (+2%) 10mo $149,000 $103 53
1665 Porter St 0.55mi 3/1.0 (-1) 1,587 (+12%) 2mo $115,000 $72 48
1540 Maple St 0.56mi 3/2.0 (-1) 1,516 (+7%) 6mo $115,000 $76 48
1579 Porter St 0.49mi 4/2.0 1,539 (+9%) 13mo $155,000 $101 47
519 S Broad 0.35mi 3/2.0 (-1) 1,588 (+12%) 13mo $170,000 $107 44
150 Mccaleb St 0.67mi 3/2.0 (-1) 1,481 (+5%) 14mo $169,000 $114 40
1735 E College St 0.66mi 3/2.0 (-1) 1,578 (+11%) 6mo $135,000 $86 36
1850 Maple St 0.74mi 3/2.0 (-1) 1,610 (+14%) 2mo $206,000 $128 32
245 E Carter St 0.70mi 3/2.0 (-1) 1,281 (-10%) 19mo $127,600 $100 27
1738 E College Ave 0.66mi 3/2.0 (-1) 1,262 (-11%) 22mo $160,000 $127 24

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
-13.8%
Equity multiple
0.51×
Total profit
$-22,467
Equity at exit
$24,229
10-year hold
IRR
-5.0%
Equity multiple
0.68×
Total profit
$-14,759
Equity at exit
$14,050

Cash invested: $45,500 (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 72501

Home prices YoY
-16.3%
Active inventory
175
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,330 medium interval (Pro) →
Mortgage (P&I)
$852
Tax from tax record
$69 /mo · $834/yr
Insurance
$68
HOA
$0
Vacancy / Maint / Mgmt
$279
Net cashflow
$62

Break-even live

Break-even rent $1,252
Max offer price $162,500
Occupancy floor 90%

Sensitivity live

Price -10% $154 -5% $108 +0% $62 +5% $16 +10% $-30
Rent -10% $-43 -5% $9 +0% $62 +5% $114 +10% $167
Rate -1.0pp $143 -0.5pp $103 base $62 +0.5pp $20 +1.0pp $-23

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
$40,625
Closing costs
$4,875
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 9 events

  1. 2026-06-07
    status $162,500 Under Contract 16 DOM
  2. 2026-06-03
    days on market $162,500 Active 16 DOM
    Show marketing remark (434 chars)

    OWNER FINANCING!! NEWLY REMODELED 4BR/2BA LOCATED NEAR THE HEART OF DOWNTOWN. This home has been completely remodeled inside and out with a whole list of new updates. The new metal roof and windows, new flooring, paint throughout and new appliances make this home ready for a new family. There aren't many 4 bedroom homes on the market in this price range and the location is ideal. You better take a look at this one! Agent Owned.

  3. 2026-06-02
    days on market $162,500 Active 15 DOM
  4. 2026-06-01
    days on market $162,500 Active 14 DOM
  5. 2026-05-31
    days on market $162,500 Active 13 DOM
  6. 2026-05-30
    days on market $162,500 Active 12 DOM
  7. 2026-05-18
    listed $162,500 Active 434-char remark
    Show marketing remark (434 chars)

    OWNER FINANCING!! NEWLY REMODELED 4BR/2BA LOCATED NEAR THE HEART OF DOWNTOWN. This home has been completely remodeled inside and out with a whole list of new updates. The new metal roof and windows, new flooring, paint throughout and new appliances make this home ready for a new family. There aren't many 4 bedroom homes on the market in this price range and the location is ideal. You better take a look at this one! Agent Owned.

  8. 2026-05-18
    listed $162,500 New Listing
    Show marketing remark (434 chars)

    OWNER FINANCING!! NEWLY REMODELED 4BR/2BA LOCATED NEAR THE HEART OF DOWNTOWN. This home has been completely remodeled inside and out with a whole list of new updates. The new metal roof and windows, new flooring, paint throughout and new appliances make this home ready for a new family. There aren't many 4 bedroom homes on the market in this price range and the location is ideal. You better take a look at this one! Agent Owned.

  9. 1986-10-01
    soldstatus $22,000

ⓘ 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
$834 · $69/mo
Projected year-2 tax
$1,040 · $87/mo
Expected delta
+$206/yr (+$17/mo · 24.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 4% 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
$15,965
− Mortgage interest
−$9,103
− Property taxes
−$834
− Insurance
−$812
− Repairs & maintenance
−$1,277
− Management
−$1,277
− Depreciation
−$4,727
Taxable loss
−$2,066
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$496
After-tax cash flow
$1,236/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
Batesville School District
NCES district ID
0500019
Math proficiency
36% ▼ -12.00%
Reading proficiency
38% ▼ -6.00%
Median HH income
$37,304
Composite
30.79/100
National rank
#6147
State rank
#104 of 238 in AR

Livability — Batesville

Score
72/100
State rank
#33
US rank
#6274

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Batesville, AR
County
Independence County · 26,218 people
City population
26,218
Metro
Batesville, AR
Population (ZIP)
26,218
Household income
$52,829
Rent vs Own
34.9% rent · 65.1% own
Severe rent burden
553.0

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 (79%)
Race & ethnicity
White 79% Hispanic / Latino 12% Two or more races 8% Black 2% Asian 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 2% Lithuanian 2% Italian 1%
Foreign-born
5% · Canada, Vietnam
Languages at home
92% English-only · Spanish 7% Other Asian/Pacific 1%

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
▼ -40.19%
Current HPI
206.3787
Rent YoY
Metro
Batesville, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+638.6% since first listed
6 events — show timeline
  • 2026-06-04 Pending CARMLS
  • 2026-06-03 Contingent Batesville
  • 2026-06-03 Pending Batesville
  • 2026-05-18 Listed $162,500 Batesville
  • 2026-05-18 Listed $162,500 CARMLS
  • 1986-10-01 Sold (Public Records) $22,000 Public Records

Property tax history

+3.0%/yr

Latest (2025): $834 · +55.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…