CashFlowRE
Sign in Sign up
206 Park Pl
B- Composite 66.9
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +5.6/15.0
  • Appreciation +3.2/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.6/10.0

$90,000

206 Park Pl · Pine Bluff, AR 71601
4 bd · 2.0 ba · 2,311 sqft · SingleFamily public records · 74 Days on market
Built 1919 9,583 sqft lot $39/sqft · at area comps Est $86k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor Special with Historic Charm in the Heart of Pine Bluff! This 4-bedroom, 2.5-bath home is full of character and ready for its next chapter. Built in 1919, the property features many original details, including hardwood flooring and vintage lighting fixtures that add timeless appeal you simply can’t recreate. With one bedroom conveniently located downstairs and additional bedrooms upstairs, the layout offers flexibility for a variety of living arrangements. This home does require significant renovation, making it the perfect opportunity for investors, flippers, or buyers looking to restore a historic property to its former beauty. With the right vision and updates, this home could truly shine and become a standout piece of Pine Bluff charm. SOLD AS-IS. Bring your vision and make it your own!

Key facts

  • Hardwood flooring
  • Original details
  • 9,583 sq ft lot

Tags

HARDWOOD FLOORINGVINTAGE LIGHTING FIXTURESORIGINAL DETAILS

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 $90k.

Deal economics

  • At list price, monthly cash flow is $490 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $85k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.8% 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.
  • 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: 90 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 $622 of loan paydown is wiped out by about $3k 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 $25k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 74 days — a 6% lower offer ($85k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 13y ago; this cycle's ask has dropped $25k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $25k; list at $90k implies a 260% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1919 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $84,600 (6.0% below list)

Questions for the listing agent

  1. It's been on market 74 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1919 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
1.51%
Cap rate
12.83%
Cash-on-cash
23.34%
DSCR
2.04
GRM
5.5

CMA / ARV

ARV (median comp)
$86,293
List price
$90,000
Delta
4.30%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1610 S Olive St 0.46mi 3/1.5 (-1) 2,354 (+2%) 13mo $162,500 $69 57
1215 Beech 0.66mi 3/3.0 (-1) 2,304 (-0%) 9mo $105,500 $46 52
1840 S Oak St 0.60mi 3/2.0 (-1) 2,110 (-9%) 3mo $100,000 $47 50
1307 S Alabama St 0.40mi 5/3.0 (+1) 2,616 (+13%) 20mo $89,900 $34 34

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
16.4%
Equity multiple
1.66×
Total profit
$16,624
Equity at exit
$13,419
10-year hold
IRR
25.0%
Equity multiple
3.17×
Total profit
$54,653
Equity at exit
$7,782

Cash invested: $25,200 (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 71601

Home prices YoY
-2.1%
Active inventory
90
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,359 medium interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$74 /mo · $888/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$285
Net cashflow
$490

Break-even live

Break-even rent $739
Max offer price $90,000
Occupancy floor 59%

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
$22,500
Closing costs
$2,700
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 $90,000 Active 74 DOM
  2. 2026-06-18
    days on market $90,000 Active 73 DOM
  3. 2026-06-17
    days on market $90,000 Active 72 DOM
  4. 2026-06-16
    days on market $90,000 Active 71 DOM
  5. 2026-06-15
    days on market $90,000 Active 70 DOM
  6. 2026-06-14
    days on market $90,000 Active 68 DOM
  7. 2026-06-12
    days on market $90,000 Active 67 DOM
  8. 2026-06-09
    statusdays on market $90,000 Active 64 DOM
  9. 2026-06-08
    days on market $90,000 Price Change 63 DOM
  10. 2026-06-07
    days on market $90,000 Price Change 62 DOM
  11. 2026-06-05
    days on market $90,000 Price Change 59 DOM
  12. 2026-06-03
    days on market $90,000 Price Change 58 DOM
  13. 2026-06-03
    pricestatus $90,000 Price Change 57 DOM
  14. 2026-06-02
    days on market $115,000 Active 57 DOM
  15. 2026-06-01
    days on market $115,000 Active 56 DOM
  16. 2026-05-31
    days on market $115,000 Active 55 DOM
  17. 2026-05-30
    days on market $115,000 Active 54 DOM
  18. 2026-04-07
    listed $115,000 New Listing 815-char remark
    Show marketing remark (815 chars)

    Investor Special with Historic Charm in the Heart of Pine Bluff! This 4-bedroom, 2.5-bath home is full of character and ready for its next chapter. Built in 1919, the property features many original details, including hardwood flooring and vintage lighting fixtures that add timeless appeal you simply can’t recreate. With one bedroom conveniently located downstairs and additional bedrooms upstairs, the layout offers flexibility for a variety of living arrangements. This home does require significant renovation, making it the perfect opportunity for investors, flippers, or buyers looking to restore a historic property to its former beauty. With the right vision and updates, this home could truly shine and become a standout piece of Pine Bluff charm. SOLD AS-IS. Bring your vision and make it your own!

  19. 2016-11-15
    soldstatus $25,000
  20. 2016-11-09
    soldstatus $25,000 Sold 200-char remark
    Show marketing remark (200 chars)

    Large older home at a value price. This home features 3 bedrooms, 2 1/2 bathrooms with an office that could be a 4th bedroom. Large living and dining room and double garage. Priced to move at $67,500.

  21. 2016-09-26
    status Under Contract 200-char remark
    Show marketing remark (200 chars)

    Large older home at a value price. This home features 3 bedrooms, 2 1/2 bathrooms with an office that could be a 4th bedroom. Large living and dining room and double garage. Priced to move at $67,500.

  22. 2016-06-10
    price $32,000 200-char remark
    Show marketing remark (200 chars)

    Large older home at a value price. This home features 3 bedrooms, 2 1/2 bathrooms with an office that could be a 4th bedroom. Large living and dining room and double garage. Priced to move at $67,500.

  23. 2016-04-28
    price $48,900 200-char remark
    Show marketing remark (200 chars)

    Large older home at a value price. This home features 3 bedrooms, 2 1/2 bathrooms with an office that could be a 4th bedroom. Large living and dining room and double garage. Priced to move at $67,500.

  24. 2016-04-27
    status Price Change 200-char remark
    Show marketing remark (200 chars)

    Large older home at a value price. This home features 3 bedrooms, 2 1/2 bathrooms with an office that could be a 4th bedroom. Large living and dining room and double garage. Priced to move at $67,500.

  25. 2016-04-20
    historical 200-char remark
    Show marketing remark (200 chars)

    Large older home at a value price. This home features 3 bedrooms, 2 1/2 bathrooms with an office that could be a 4th bedroom. Large living and dining room and double garage. Priced to move at $67,500.

  26. 2016-02-03
    listed $67,500 New Listing 200-char remark
    Show marketing remark (200 chars)

    Large older home at a value price. This home features 3 bedrooms, 2 1/2 bathrooms with an office that could be a 4th bedroom. Large living and dining room and double garage. Priced to move at $67,500.

  27. 2015-09-05
    status Under Contract
  28. 2015-08-08
    historical
  29. 2015-08-07
    price $48,500
  30. 2015-08-06
    status Take Backups
  31. 2015-08-01
    historical
  32. 2015-06-03
    listed $99,900 Active
  33. 2014-07-01
    historical
  34. 2013-12-24
    listed $129,900
  35. 2006-10-04
    soldstatus $104,000

ⓘ 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
$888 · $74/mo
Projected year-2 tax
$888 · $74/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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 20% 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
$16,307
− Mortgage interest
−$5,041
− Property taxes
−$888
− Insurance
−$450
− Repairs & maintenance
−$1,305
− Management
−$1,305
− Depreciation
−$2,618
Taxable income
$4,700
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,128
After-tax cash flow
$4,753/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
City population
29,578
Population (ZIP)
13,981

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
Predominantly Black (81%)
Race & ethnicity
Black 81% White 13% Two or more races 4% Hispanic / Latino 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 2%

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
▼ -3.51%
Current HPI
160.3064
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

+10.6% since first listed
18 events — show timeline
  • 2026-04-07 Listed $115,000 CARMLS
  • 2016-11-15 Sold (Public Records) $25,000 Public Records
  • 2016-11-09 Sold (MLS) $25,000 CARMLS
  • 2016-09-26 Pending CARMLS
  • 2016-06-10 Price Changed $32,000 CARMLS
  • 2016-04-28 Price Changed $48,900 CARMLS
  • 2016-04-27 Relisted CARMLS
  • 2016-04-20 Listing Removed CARMLS
  • 2016-02-03 Listed $67,500 CARMLS
  • 2015-09-05 Pending CARMLS
  • 2015-08-08 Listing Removed CARMLS
  • 2015-08-07 Price Changed $48,500 CARMLS
  • 2015-08-06 Relisted CARMLS
  • 2015-08-01 Listing Removed CARMLS
  • 2015-06-03 Listed $99,900 CARMLS
  • 2014-07-01 Listing Removed CARMLS
  • 2013-12-24 Listed $129,900 CARMLS
  • 2006-10-04 Sold (Public Records) $104,000 Public Records

Property tax history

+0.0%/yr

Latest (2025): $888 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…