CashFlowRE
Sign in Sign up
2007 Arkansas Ave
C- Composite 54.3
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 +21.5/30.0
  • ARV discount +9.3/15.0
  • DSCR +6.9/10.0
  • 1% rule +4.4/10.0
  • Schools +3.8/10.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$169,900

2007 Arkansas Ave · Conway, AR 72034
3 bd · 1.0 ba · 1,301 sqft · SingleFamily public records · 30 Days on market
Built 1969 10,454 sqft lot Est $177k · at est.

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

Listing remarks

Locaion, Location, Location!! Near the colleges!! Perfect for your home or investing for a rental! 3 Bedrooms 1 bath. Large Living Room. Kitchen/Dining room off the carport. Washer, Dryer, and Refrigerator conveys to the buyer!! There are 4 ceiling fans! Large backyard with a 12' X 14 ' storage or workshop. Also there is another storage/workshop at the end of the carport! Concrete Storm Celler just outside the back door!! Utilities are with Conway Corp!!! Tons of possibilities with this one.

Key facts

  • Large backyard
  • Large living room
  • Storage or workshop

Tags

LARGE LIVING ROOMKITCHEN DINING ROOMLARGE BACKYARDSTORAGE OR WORKSHOPCONCRETE STORM CELLAR

Property features AI

Finance

  • Financial info: Potential financing: VA loan, FHA loan, conventional loan, or cash
  • HOA & community: Community amenities include swimming pool(s), playground, and golf course

Exterior

  • Parking: Carport
  • Utilities: Public sewer; Public water; Electric via co-op; Natural gas; Cable TV available; Antenna and satellite TV options; Insulated windows; Attic turbo vent
  • Home design: Brick exterior
  • Construction: Crawl space foundation; Composition roof
  • Exterior features: Porch; Fully fenced yard; Outside storage area; Guttering; Storm cellar; Chain link fencing; Paved road access; Level lot in a subdivision; Approx. lot size 130' x 80' (inside city limits)

Interior

  • Kitchen: Microwave; Gas range; Surface range; Disposal; Wall oven; Refrigerator stays
  • Flooring: Carpet; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central gas heat; Central electric cooling
  • Interior features: Washer connection and washer stays; Dryer connection (electric) and dryer stays; Gas water heater; Window treatments; Ceiling fans; Formica kitchen counters; Sheetrock and paneling walls; Sheetrock ceilings
  • Laundry & utility: Washer and dryer connections; washer and dryer stay

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 $170k.

Deal economics

  • At list price, monthly cash flow is $255 ($3k/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 $160k (5.6% below list).
  • Recommended offer: $160k (5.6% below list) — sets the bar for 1% rule.
  • Cap rate 8.1% vs local median 3.9% in Conway — 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 69/100 on livability (#71 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools B; Watch: employment C-, crime F, amenities F.
  • Conway School District (urban): math 43% / reading 47% proficiency, ranked #36 of 238 in AR (top 15%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents soft (-0.3%/yr); 262 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 865 units permitted in Faulkner County in 2024 (451 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.
  • Faulkner County population projected at +32% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($167k) 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 $80k; list at $170k implies a 112% 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 $160,380 (5.6% below list)

Questions for the listing agent

  1. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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?
  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
0.94%
Cap rate
8.09%
Cash-on-cash
6.43%
DSCR
1.29
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$176,936
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2107 Broadview Ave 0.16mi 3/2.0 1,275 (-2%) 4mo $190,700 $150 81
1314 Mitchell St 0.23mi 3/2.0 1,247 (-4%) 1mo $215,000 $172 77
2207 Independence 0.25mi 3/1.0 1,385 (+6%) 2mo $189,000 $136 76
2109 Arkansas Ave 0.17mi 3/1.5 1,412 (+8%) 2mo $140,000 $99 75
1324 Eastfield Dr 0.23mi 3/1.0 1,196 (-8%) 2mo $193,000 $161 74
1834 Johnston 0.21mi 4/2.0 (+1) 1,346 (+4%) 2mo $173,000 $129 74
1309 Clifton St 0.40mi 3/1.0 1,215 (-7%) 3mo $155,000 $128 67
2104 West St 0.52mi 3/2.0 1,389 (+7%) 4mo $140,000 $101 57
2207 Broadview Ave 0.27mi 4/2.0 (+1) 1,460 (+12%) 4mo $230,000 $158 55
2120 Duncan St 0.45mi 4/1.0 (+1) 1,176 (-10%) 4mo $159,000 $135 55
1307 Sunset Dr 0.63mi 4/2.0 (+1) 1,236 (-5%) 4mo $130,000 $105 50
2485 Crestwood Ct 0.72mi 3/2.0 1,430 (+10%) 1mo $207,500 $145 45

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-9.5%
Equity multiple
0.66×
Total profit
$-16,070
Equity at exit
$25,333
10-year hold
IRR
-4.2%
Equity multiple
0.76×
Total profit
$-11,558
Equity at exit
$14,690

Cash invested: $47,572 (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 72034

Rents YoY
-0.3%
Active inventory
262
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,604 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$50 /mo · $604/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$337
Net cashflow
$255

Break-even live

Break-even rent $1,281
Max offer price $169,900
Occupancy floor 79%

Sensitivity live

Price -10% $351 -5% $303 +0% $255 +5% $207 +10% $159
Rent -10% $128 -5% $192 +0% $255 +5% $318 +10% $382
Rate -1.0pp $340 -0.5pp $298 base $255 +0.5pp $211 +1.0pp $166

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
$42,475
Closing costs
$5,097
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.

Rent comps 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2004 Hairston St Conway, AR 3.0 2.0 1703 $2,650 $1.56 24d 1 0.04mi
1404 Donaghey Ave Conway, AR 3.0 1.0 1056 $1,125 $1.07 14d 1 0.13mi
1305 Clifton St Conway, AR 3.0 1.0 1215 $985 $0.81 14d 1 0.42mi
1230 Clifton St Unit 3 Conway, AR 2.0 1.5 881 $880 $1.00 14d 1 0.48mi
1948 Cambridge Village Dr Conway, AR 3.0 2.0 1502 $1,500 $1.00 14d 1 0.71mi
1940 Cambridge Village Dr Conway, AR 3.0 2.0 1502 $1,500 $1.00 14d 1 0.71mi
1835 Ott Memorial Dr Conway, AR 2.0 2.0 857 $912 $1.06 14d 5 0.76mi
2415 Washington Ave Unit A-4 Conway, AR 2.0 1.5 885 $850 $0.96 24d 1 0.78mi
2415 Washington Ave Unit C-2 Conway, AR 2.0 1.5 885 $825 $0.93 14d 1 0.78mi
2550 Morse Dr Conway, AR 3.0 2.0 1462 $1,500 $1.03 14d 1 0.98mi
867 Fendley Dr Conway, AR 1.0–3.0 1.0–2.0 957 $1,198 $1.25 14d 5 1.00mi
2340 Linda Dr Conway, AR 3.0 2.0 1249 $1,650 $1.32 24d 1 1.03mi
2905 Billy Jack Dr Conway, AR 2.0 2.0 1120 $1,245 $1.11 14d 2 1.29mi
2515 Martin St Conway, AR 2.0 2.0 960 $850 $0.89 14d 5 1.42mi
513 3rd St Conway, AR 3.0 2.0 1428 $1,250 $0.88 24d 1 1.42mi
235 Oliver St Conway, AR 3.0 2.0 1414 $1,450 $1.03 24d 1 1.45mi

Listing history 20 events

  1. 2026-06-18
    days on market $169,900 Active 30 DOM
  2. 2026-06-17
    days on market $169,900 Active 29 DOM
  3. 2026-06-16
    days on market $169,900 Active 28 DOM
  4. 2026-06-15
    days on market $169,900 Active 27 DOM
  5. 2026-06-14
    days on market $169,900 Active 25 DOM
  6. 2026-06-10
    days on market $169,900 Active 22 DOM
  7. 2026-06-09
    days on market $169,900 Active 21 DOM
  8. 2026-06-08
    days on market $169,900 Active 20 DOM
  9. 2026-06-07
    days on market $169,900 Active 19 DOM
  10. 2026-06-03
    days on market $169,900 Active 15 DOM
  11. 2026-06-02
    days on market $169,900 Active 14 DOM
  12. 2026-06-01
    days on market $169,900 Active 13 DOM
  13. 2026-05-31
    days on market $169,900 Active 12 DOM
  14. 2026-05-31
    days on market $169,900 Active 11 DOM
  15. 2026-05-19
    listed $169,900 New Listing
  16. 2026-05-19
    historical
  17. 2026-04-18
    price $169,900
  18. 2026-03-10
    price $179,900
  19. 2025-11-18
    listed $185,000 New Listing
  20. 2012-05-07
    soldstatus $80,000

ⓘ 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
$604 · $50/mo
Projected year-2 tax
$1,087 · $91/mo
Expected delta
+$484/yr (+$40/mo · 80.1%)

ⓘ 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 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 7% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$19,246
− Mortgage interest
−$9,517
− Property taxes
−$604
− Insurance
−$850
− Repairs & maintenance
−$1,540
− Management
−$1,540
− Depreciation
−$4,943
Taxable income
$253
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$61
After-tax cash flow
$2,998/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
Conway School District
NCES district ID
0504590
Math proficiency
43% ▼ -17.00%
Reading proficiency
47% ▼ -9.00%
Median HH income
$46,270
Composite
38.27/100
National rank
#4236
State rank
#36 of 238 in AR

Livability — Conway

Score
69/100
State rank
#71
US rank
#8673

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Conway, AR
County
Faulkner County · 103,634 people
City population
84,754
Metro
Little Rock-North Little Rock-Conway, AR
Population (ZIP)
50,285
Household income
$65,635
Rent vs Own
52.4% rent · 47.6% own
Severe rent burden
2282.0

Population outlook (Faulkner County) Hauer SSP2

Today (2025)
138,985 people
By 2030
148,264 · +6.7%
By 2040
166,010 · +19.4%
By 2050
183,362 · +31.9%
By 2075
224,593 · +61.6%
By 2100
250,603 · +80.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Black 17% Hispanic / Latino 5% Two or more races 5% Asian 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Slovak 2% Lithuanian 2% Italian 1%
Foreign-born
4% · Canada, South Korea
Languages at home
94% English-only · Spanish 3% Korean 1%

Political lean MEDSL · Faulkner

2024 margin
Solid R (+32.3) · D 32.6% · R 64.9% · Other 2.5%
2008→2024 swing
-7.1pp toward R · 2008: -25.3pp · 2024: -32.3pp
All cycles
2024: R+32.3 2020: R+29.5 2016: R+31.6 2012: R+31.7 2008: R+25.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -122.99%
Current HPI
225.7805
Rent YoY
▼ -0.28%
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

+112.4% since first listed
6 events — show timeline
  • 2026-05-19 Listed $169,900 CARMLS
  • 2026-05-19 Listing Removed CARMLS
  • 2026-04-18 Price Changed $169,900 CARMLS
  • 2026-03-10 Price Changed $179,900 CARMLS
  • 2025-11-18 Listed $185,000 CARMLS
  • 2012-05-07 Sold (Public Records) $80,000 Public Records

Property tax history

+0.0%/yr

Latest (2025): $604 · -7.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…