CashFlowRE
Sign in Sign up
6033 Spencer Dr
C Composite 56.12
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 +16.5/30.0
  • Appreciation +9.7/10.0
  • ARV discount +9.6/15.0
  • DSCR +5.1/10.0
  • Schools +3.6/10.0
  • 1% rule +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$229,900

6033 Spencer Dr · Jonesboro, AR 72405
4 bd · 2.0 ba · 1,666 sqft · SingleFamily public records · 23 Days on market
Built 2019 8,712 sqft lot $138/sqft · at area comps Est $241k · at est.

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

Listing remarks MLS

Welcome to Market 6033 Spencer Drive of the Windsor Landing Subdivision in Jonesboro, Arkansas within the Brookland School District. Situated on a . 20 +/- acre level, privacy fenced lot is a 2019 built traditional style home. The exterior is wrapped in brick and vinyl, topped with 2024 architectural shingles, and accented by shutters, gutters, landscaping, french drain, backyard patio, and 2 car garage with storage closet. The interior holds 1,666 sf of well laid out living space over a split and open concept floor plan. The living room offers a tray ceiling and access to the patio. The eat-in kitchen features tiled backsplash, stainless steel appliances, and ample cabinet and countertop space. The Master wing includes an en-suite with walk-in closet, dual vanities, jetted tub, and walk-in shower. Three spare bedrooms, spare bathroom with shower/tub combo, and laundry room complete the layout. Priced to sell and move-in ready. Conveniently located near Arkansas State University, NEA Baptist Hospital, and favorite local amenities with easy access to Highway 49 N. Call today to make this house your home or next addition to your rental portfolio.

Key facts

  • Privacy fenced lot
  • Backyard patio
  • Tiled backsplash

Tags

PRIVACY FENCED LOTBRICK AND VINYL EXTERIOR2024 ARCHITECTURAL SHINGLESBACKYARD PATIOTILED BACKSPLASHSTAINLESS STEEL APPLIANCES

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/2.0-bath single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $133 ($2k/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 $191k (16.9% below list).
  • Recommended offer: $191k (16.9% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% vs local median 4.4% in Jonesboro — 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 (#145 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.
  • Brookland School District (suburban): math 45% / reading 39% proficiency, ranked #47 of 238 in AR (top 20%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 152 active listings in the ZIP; solid renter incomes; 926 units permitted in Craighead County in 2024 (69 in 5+ unit buildings).

Forward outlook

  • In year one you build about $23k of equity ($2k loan paydown + $22k appreciation (9.4% local appreciation)).
  • Craighead County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (9.4% appreciation + 3.0% rent growth), your $64k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($226k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 7y 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.
  • Current owner paid $183k; 26% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe flood risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $191,137 (16.9% 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 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?
  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
0.83%
Cap rate
6.99%
Cash-on-cash
2.48%
DSCR
1.11
GRM
10.0

CMA / ARV

ARV (median comp)
$241,397
List price
$229,900
Delta
-4.76%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6033 Spencer Dr 0.00mi 4/2.0 1,666 (0%) 1mo $229,900 $138 100
4561 Plymouth 0.08mi 3/2.0 (-1) 1,685 (+1%) 5mo $245,000 $145 85
4563 Edinburgh St 0.04mi 3/2.0 (-1) 1,571 (-6%) 4mo $235,000 $150 80
6032 Whitecliff Dr 0.18mi 4/2.0 1,809 (+9%) 1mo $253,800 $140 77
6025 Whitecliff Dr 0.17mi 4/2.0 1,819 (+9%) 2mo $262,000 $144 75
6054 Whitecliff Dr 0.21mi 3/2.0 (-1) 1,760 (+6%) 4mo $274,900 $156 72
2319 Manchester Dr 0.18mi 3/2.0 (-1) 1,744 (+5%) 11mo $219,000 $126 70
6048 Whitecliff Dr 0.20mi 3/2.0 (-1) 1,590 (-5%) 12mo $263,100 $165 68
2200 Sheffield 0.27mi 4/2.0 1,786 (+7%) 12mo $220,000 $123 66
2316 Sheffield Dr 0.34mi 3/2.0 (-1) 1,531 (-8%) 5mo $190,000 $124 61
2213 Sheffield Dr 0.32mi 3/2.0 (-1) 1,472 (-12%) 2mo $199,900 $136 59
5909 Megan Dr 0.31mi 3/2.0 (-1) 1,440 (-14%) 2mo $188,000 $131 56

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

9.42% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
24.9%
Equity multiple
2.93×
Total profit
$124,494
Equity at exit
$197,453
10-year hold
IRR
22.1%
Equity multiple
6.56×
Total profit
$357,631
Equity at exit
$415,939

Cash invested: $64,372 (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 72405

Home prices YoY
3.5%
Active inventory
152
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,911 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$76 /mo · $908/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$401
Net cashflow
$133

Break-even live

Break-even rent $1,743
Max offer price $229,900
Occupancy floor 88%

Sensitivity live

Price -10% $263 -5% $198 +0% $133 +5% $68 +10% $3
Rent -10% $-18 -5% $57 +0% $133 +5% $208 +10% $284
Rate -1.0pp $249 -0.5pp $191 base $133 +0.5pp $73 +1.0pp $13

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
$57,475
Closing costs
$6,897
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 24 events

  1. 2026-05-10
    status Under Contract 1162-char remark
    Show marketing remark (1162 chars)

    Welcome to Market 6033 Spencer Drive of the Windsor Landing Subdivision in Jonesboro, Arkansas within the Brookland School District. Situated on a . 20 +/- acre level, privacy fenced lot is a 2019 built traditional style home. The exterior is wrapped in brick and vinyl, topped with 2024 architectural shingles, and accented by shutters, gutters, landscaping, french drain, backyard patio, and 2 car garage with storage closet. The interior holds 1,666 sf of well laid out living space over a split and open concept floor plan. The living room offers a tray ceiling and access to the patio. The eat-in kitchen features tiled backsplash, stainless steel appliances, and ample cabinet and countertop space. The Master wing includes an en-suite with walk-in closet, dual vanities, jetted tub, and walk-in shower. Three spare bedrooms, spare bathroom with shower/tub combo, and laundry room complete the layout. Priced to sell and move-in ready. Conveniently located near Arkansas State University, NEA Baptist Hospital, and favorite local amenities with easy access to Highway 49 N. Call today to make this house your home or next addition to your rental portfolio.

  2. 2026-05-04
    price $229,900 1162-char remark
    Show marketing remark (1162 chars)

    Welcome to Market 6033 Spencer Drive of the Windsor Landing Subdivision in Jonesboro, Arkansas within the Brookland School District. Situated on a . 20 +/- acre level, privacy fenced lot is a 2019 built traditional style home. The exterior is wrapped in brick and vinyl, topped with 2024 architectural shingles, and accented by shutters, gutters, landscaping, french drain, backyard patio, and 2 car garage with storage closet. The interior holds 1,666 sf of well laid out living space over a split and open concept floor plan. The living room offers a tray ceiling and access to the patio. The eat-in kitchen features tiled backsplash, stainless steel appliances, and ample cabinet and countertop space. The Master wing includes an en-suite with walk-in closet, dual vanities, jetted tub, and walk-in shower. Three spare bedrooms, spare bathroom with shower/tub combo, and laundry room complete the layout. Priced to sell and move-in ready. Conveniently located near Arkansas State University, NEA Baptist Hospital, and favorite local amenities with easy access to Highway 49 N. Call today to make this house your home or next addition to your rental portfolio.

  3. 2026-05-03
    price $229,900
  4. 2026-04-17
    listed $234,900 New Listing 1162-char remark
    Show marketing remark (1162 chars)

    Welcome to Market 6033 Spencer Drive of the Windsor Landing Subdivision in Jonesboro, Arkansas within the Brookland School District. Situated on a . 20 +/- acre level, privacy fenced lot is a 2019 built traditional style home. The exterior is wrapped in brick and vinyl, topped with 2024 architectural shingles, and accented by shutters, gutters, landscaping, french drain, backyard patio, and 2 car garage with storage closet. The interior holds 1,666 sf of well laid out living space over a split and open concept floor plan. The living room offers a tray ceiling and access to the patio. The eat-in kitchen features tiled backsplash, stainless steel appliances, and ample cabinet and countertop space. The Master wing includes an en-suite with walk-in closet, dual vanities, jetted tub, and walk-in shower. Three spare bedrooms, spare bathroom with shower/tub combo, and laundry room complete the layout. Priced to sell and move-in ready. Conveniently located near Arkansas State University, NEA Baptist Hospital, and favorite local amenities with easy access to Highway 49 N. Call today to make this house your home or next addition to your rental portfolio.

  5. 2026-02-28
    historical
  6. 2026-02-27
    status Under Contract
  7. 2026-02-27
    historical
  8. 2026-02-17
    price $234,900
  9. 2026-02-16
    price $234,900
  10. 2025-11-27
    price $244,900
  11. 2025-11-26
    price $244,900
  12. 2025-09-28
    listed $249,000 Active
  13. 2025-09-27
    listed $249,000 New Listing
  14. 2025-09-11
    historical
  15. 2025-07-08
    price $254,900
  16. 2025-07-08
    price $254,900
  17. 2025-05-18
    listed $259,900 Active
  18. 2025-05-18
    listed $259,900 New Listing
  19. 2025-02-24
    price $269,000
  20. 2025-01-17
    listed $274,900 Active
  21. 2020-05-22
    soldstatus $183,000
  22. 2020-05-22
    soldstatus $183,000
  23. 2019-05-16
    listed $183,000
  24. 2019-05-16
    listed $183,000

ⓘ 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
$908 · $76/mo
Projected year-2 tax
$1,471 · $123/mo
Expected delta
+$563/yr (+$47/mo · 62.1%)

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

Climate risk First Street

  • 🌊 Flood 8/10 Severe 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% 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
$22,936
− Mortgage interest
−$12,878
− Property taxes
−$908
− Insurance
−$1,150
− Repairs & maintenance
−$1,835
− Management
−$1,835
− Depreciation
−$6,688
Taxable loss
−$2,357
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$566
After-tax cash flow
$2,161/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
Brookland School District
NCES district ID
0503640
Math proficiency
45% ▼ -15.00%
Reading proficiency
39% ▼ -16.00%
Median HH income
$52,226
Composite
36.4/100
National rank
#4678
State rank
#47 of 238 in AR

Livability — Jonesboro

Score
65/100
State rank
#145
US rank
#12692

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
Jonesboro, AR
County
Craighead County · 97,185 people
City population
91,245
Metro
Jonesboro, AR
Population (ZIP)
18,675
Household income
$92,440
Rent vs Own
27.1% rent · 72.9% own
Severe rent burden
443.0

Population outlook (Craighead County) Hauer SSP2

Today (2025)
122,235 people
By 2030
131,338 · +7.4%
By 2040
149,862 · +22.6%
By 2050
168,034 · +37.5%
By 2075
208,094 · +70.2%
By 2100
233,251 · +90.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Two or more races 10% Black 9% Hispanic / Latino 3% Asian 1%
Common ancestry
Slovak 2% Italian 1% Serbian 1%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 4% Arabic 1%

Political lean MEDSL · Craighead

2024 margin
Solid R (+37.4) · D 30.1% · R 67.5% · Other 2.4%
2008→2024 swing
-12.9pp toward R · 2008: -24.5pp · 2024: -37.4pp
All cycles
2024: R+37.4 2020: R+35.4 2016: R+35.2 2012: R+31.1 2008: R+24.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 9.42%
Current HPI
277.37
Rent YoY
Metro
Jonesboro, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+25.6% since first listed
24 events — show timeline
  • 2026-05-10 Pending CARMLS
  • 2026-05-04 Price Changed $229,900 CARMLS
  • 2026-05-03 Price Changed $229,900 NEABOR MLS
  • 2026-04-17 Listed $234,900 CARMLS
  • 2026-02-28 Delisted NEABOR MLS
  • 2026-02-27 Pending CARMLS
  • 2026-02-27 Listing Removed CARMLS
  • 2026-02-17 Price Changed $234,900 CARMLS
  • 2026-02-16 Price Changed $234,900 NEABOR MLS
  • 2025-11-27 Price Changed $244,900 CARMLS
  • 2025-11-26 Price Changed $244,900 NEABOR MLS
  • 2025-09-28 Listed $249,000 NEABOR MLS
  • 2025-09-27 Listed $249,000 CARMLS
  • 2025-09-11 Listing Removed CARMLS
  • 2025-07-08 Price Changed $254,900 CARMLS
  • 2025-07-08 Price Changed $254,900 NEABOR MLS
  • 2025-05-18 Listed $259,900 NEABOR MLS
  • 2025-05-18 Listed $259,900 CARMLS
  • 2025-02-24 Price Changed $269,000 NEABOR MLS
  • 2025-01-17 Listed $274,900 NEABOR MLS
  • 2020-05-22 Sold (MLS) $183,000 CARMLS
  • 2020-05-22 Sold (MLS) $183,000 NEABOR MLS
  • 2019-05-16 Listed $183,000 CARMLS
  • 2019-05-16 Listed $183,000 NEABOR MLS

Property tax history

+32.7%/yr

Latest (2025): $908 · -9.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…