CashFlowRE
Sign in Sign up
6231 Gribble
B- Composite 66.53
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 +7.5/15.0
  • Rent growth +3.3/5.0
  • Livability +3.1/5.0
  • Schools +1.7/10.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$35,900

6231 Gribble · Jacksonville, AR 72076
3 bd · 1.0 ba · 1,152 sqft · SingleFamily public records · 22 Days on market
Built 1979 Poor condition 0.81 ac lot $31/sqft · 76% below area ↓ 54% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor Special Property on 0.81 Acre Lot - Bring Your Contractor! Attention rehabbers, flippers, and buy-and-hold investors! This is a true value-add project with upside potential. Situated on a wooded lot with a long driveway, this property offers privacy and a great footprint for a full renovation or redevelopment. The basement provides additional usable space once finished, offering value-add potential. Ideal for investors looking for a project with strong after-repair value (ARV) potential. Interior layout includes multiple bedrooms, bathrooms, living spaces, and a lower level ready to be reimagined. Exterior features include a covered carport, an elevated deck with room to redesign outdoor living spaces. This is a blank slate waiting for the right buyer to bring it back to life! Whether you're planning a fix-and-flip, investment, or long-term rental, the location and lot offer huge potential once renovated. Sold AS-IS. Seller will not make any repairs. Unlock the hidden value in this property and turn it into your next profitable project!

Key facts

  • Basement level
  • Covered carport
  • Long driveway

Tags

PRIVATE WOODED SETTINGLONG DRIVEWAYBASEMENT LEVELCOVERED CARPORT

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 $36k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $710 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $36k).
  • Recommended offer: $35k (1.5% below list) — sets the bar for market timing.
  • Cap rate 30.0% vs local median 5.0% in Jacksonville — 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 61/100 on livability (#231 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Jacksonville North Pulaski School District (suburban): math 18% / reading 20% proficiency, ranked #211 of 238 in AR (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.1%/yr); 154 active listings in the ZIP; 1,006 units permitted in Pulaski County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $248 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Pulaski County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.1% rent growth), your $10k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($35k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 7y ago; this cycle's ask has dropped $14k (28%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.6% of price.
Recommended offer $35,361 (1.5% below list)

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
3.60%
Cap rate
30.02%
Cash-on-cash
84.75%
DSCR
4.77
GRM
2.3

CMA / ARV

ARV (median comp)
$150,945
List price
$35,900
Delta
-66.94%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.07% rent growth · sell at horizon

5-year hold
IRR
85.3%
Equity multiple
4.93×
Total profit
$39,549
Equity at exit
$5,353
10-year hold
IRR
88.5%
Equity multiple
10.28×
Total profit
$93,273
Equity at exit
$3,104

Cash invested: $10,052 (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 72076

Home prices YoY
-30.3%
Rents YoY
3.1%
Active inventory
154
Price-to-rent
2.3×

Monthly cashflow live

Estimated rent
$1,292 medium interval (Pro) →
Mortgage (P&I)
$188
Tax from tax record
$108 /mo · $1,294/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$271
Net cashflow
$710

Break-even live

Break-even rent $394
Max offer price $35,900
Occupancy floor 40%

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
$8,975
Closing costs
$1,077
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 32 events

  1. 2026-06-18
    days on market $35,900 Active 22 DOM
  2. 2026-06-17
    days on market $35,900 Active 21 DOM
  3. 2026-06-16
    days on market $35,900 Active 20 DOM
  4. 2026-06-15
    days on market $35,900 Active 19 DOM
  5. 2026-06-14
    days on market $35,900 Active 17 DOM
  6. 2026-06-13
    days on market $35,900 Active 16 DOM
  7. 2026-06-10
    days on market $35,900 Active 14 DOM
  8. 2026-06-09
    days on market $35,900 Active 13 DOM
  9. 2026-06-08
    days on market $35,900 Active 12 DOM
  10. 2026-06-07
    days on market $35,900 Active 11 DOM
  11. 2026-06-05
    days on market $35,900 Active 8 DOM
  12. 2026-06-03
    statusdays on market $35,900 Active 7 DOM
  13. 2026-06-02
    days on market $35,900 New Listing 6 DOM
  14. 2026-06-01
    days on market $35,900 New Listing 5 DOM
  15. 2026-05-31
    days on market $35,900 New Listing 4 DOM
  16. 2026-05-31
    days on market $35,900 New Listing 3 DOM
  17. 2025-12-01
    listed $49,900 New Listing 1062-char remark
    Show marketing remark (1062 chars)

    Investor Special Property on 0.81 Acre Lot - Bring Your Contractor! Attention rehabbers, flippers, and buy-and-hold investors! This is a true value-add project with upside potential. Situated on a wooded lot with a long driveway, this property offers privacy and a great footprint for a full renovation or redevelopment. The basement provides additional usable space once finished, offering value-add potential. Ideal for investors looking for a project with strong after-repair value (ARV) potential. Interior layout includes multiple bedrooms, bathrooms, living spaces, and a lower level ready to be reimagined. Exterior features include a covered carport, an elevated deck with room to redesign outdoor living spaces. This is a blank slate waiting for the right buyer to bring it back to life! Whether you're planning a fix-and-flip, investment, or long-term rental, the location and lot offer huge potential once renovated. Sold AS-IS. Seller will not make any repairs. Unlock the hidden value in this property and turn it into your next profitable project!

  18. 2021-04-15
    historical
  19. 2021-01-13
    status Back on Market
  20. 2021-01-05
    historical Take Backups
  21. 2020-12-04
    listed $55,900 New Listing
  22. 2020-07-01
    historical
  23. 2020-02-13
    listed $57,000 New Listing
  24. 2020-02-11
    historical
  25. 2020-01-09
    price $34,500
  26. 2020-01-08
    status Price Change
  27. 2019-11-02
    status Under Contract
  28. 2019-10-22
    historical Take Backups
  29. 2019-10-13
    historical
  30. 2019-09-07
    listed $29,000 New Listing
  31. 2019-07-31
    historical
  32. 2019-04-26
    listed $108,000 New Listing

ⓘ 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
$1,294 · $108/mo
Projected year-2 tax
$1,294 · $108/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,508
− Mortgage interest
−$2,011
− Property taxes
−$1,294
− Insurance
−$180
− Repairs & maintenance
−$1,241
− Management
−$1,241
− Depreciation
−$1,044
Taxable income
$8,499
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,040
After-tax cash flow
$6,480/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.

Condition & rehab AI · 1 photo

Poor 20/100 Extensive rehab

This property requires extensive repairs and updates to become move-in ready. Significant structural and exterior issues need addressing to increase its value.

Repairs flagged

  • Major Exposed beams on roof — Structural damage
  • Major Weathered siding — Significant deterioration
  • Major Exposed brick — Structural damage
  • Major Concrete driveway — Cracks and potential settling

Value-add opportunities

  • Both Landscaping and curb appeal — Enhances curb appeal and property value
  • Both Exterior repairs and repainting — Improves property appearance and value
  • Both Interior repairs and updates — Enhances living space and value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Exposed beams on roof · Structural damage Major $15,000–50,000
Weathered siding · Significant deterioration Major $15,000–50,000
Exposed brick · Structural damage Major $15,000–50,000
Concrete driveway · Cracks and potential settling Major $15,000–50,000
Total estimated repair cost · 4 items $60,000–200,000

Value-add ROI direction

  • Both Landscaping and curb appeal — Enhances curb appeal and property value
  • Both Exterior repairs and repainting — Improves property appearance and value
  • Both Interior repairs and updates — Enhances living space and value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Jacksonville North Pulaski School District
NCES district ID
0500419
Math proficiency
18% ▼ -7.00%
Reading proficiency
20% ▼ -5.00%
Median HH income
$50,869
Composite
17.16/100
National rank
#9110
State rank
#211 of 238 in AR

Livability — Jacksonville

Score
61/100
State rank
#231
US rank
#17378

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Pulaski County · 372,764 people
City population
38,437
Metro
Little Rock-North Little Rock-Conway, AR
Population (ZIP)
38,437
Household income
$54,379
Rent vs Own
46.6% rent · 53.4% own
Severe rent burden
1733.0

Population outlook (Pulaski County) Hauer SSP2

Today (2025)
415,378 people
By 2030
423,720 · +2.0%
By 2040
435,182 · +4.8%
By 2050
440,904 · +6.1%
By 2075
445,521 · +7.3%
By 2100
419,173 · +0.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 47% Black 38% Hispanic / Latino 8% Two or more races 8% Asian 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 2% Italian 2% Serbian 1%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 4% Tagalog/Filipino 1%

Political lean MEDSL · Pulaski

2024 margin
Strong D (+22.1) · D 59.8% · R 37.7% · Other 2.5%
2008→2024 swing
+10.6pp toward D · 2008: 11.6pp · 2024: 22.1pp
All cycles
2024: D+22.1 2020: D+22.5 2016: D+17.9 2012: D+11.4 2008: D+11.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -87.51%
Current HPI
201.6405
Rent YoY
▲ 3.07%
Metro
Little Rock-North Little Rock-Conway, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

-53.8% since first listed
16 events — show timeline
  • 2025-12-01 Listed $49,900 CARMLS
  • 2021-04-15 Listing Removed CARMLS
  • 2021-01-13 Relisted CARMLS
  • 2021-01-05 Contingent CARMLS
  • 2020-12-04 Listed $55,900 CARMLS
  • 2020-07-01 Listing Removed CARMLS
  • 2020-02-13 Listed $57,000 CARMLS
  • 2020-02-11 Listing Removed CARMLS
  • 2020-01-09 Price Changed $34,500 CARMLS
  • 2020-01-08 Relisted CARMLS
  • 2019-11-02 Pending CARMLS
  • 2019-10-22 Contingent CARMLS
  • 2019-10-13 Listing Removed CARMLS
  • 2019-09-07 Listed $29,000 CARMLS
  • 2019-07-31 Listing Removed CARMLS
  • 2019-04-26 Listed $108,000 CARMLS

Property tax history

+9.6%/yr

Latest (2025): $1,294 · +7.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…