CashFlowRE
Sign in Sign up
906 W Taylor St
B- Composite 66.64
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 +25.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.5/10.0
  • 1% rule +6.7/10.0
  • Livability +3.2/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$114,900

906 W Taylor St · Clarksville, AR 72830
3 bd · 2.0 ba · 1,804 sqft · SingleFamily public records · 86 Days on market
Built 1950 0.45 ac lot $64/sqft · 20% below area Est $143k · 20% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bed, 2 bath two-story home in a central in-town location. Good layout with solid potential updates. Fenced yard offers space for pets or outdoor use. Needs work, but a great opportunity to renovate and add value. Call today to schedule an appointment.

Key facts

  • Fenced yard
  • 0.45 acre lot
  • 2 parking spots

Tags

FENCED YARDCENTRAL IN-TOWN LOCATIONGREAT OPPORTUNITY TO RENOVATE

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/2.0-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $271 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $108k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% vs local median 4.6% in Clarksville — 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 (#141 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D, crime D-, amenities F.
  • Clarksville School District (town): math 29% / reading 34% proficiency, ranked #147 of 238 in AR (top 62%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 154 active listings in the ZIP; 12 units permitted in Johnson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $794 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Johnson County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 86 days — a 6% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $24k; list at $115k implies a 379% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $108,006 (6.0% below list)

Questions for the listing agent

  1. It's been on market 86 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 1950 — 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 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?
  6. 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?
  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
1.17%
Cap rate
9.12%
Cash-on-cash
10.10%
DSCR
1.45
GRM
7.1

CMA / ARV

ARV (median comp)
$142,854
List price
$114,900
Delta
-19.57%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
319 N Brown 0.31mi 4/1.5 (+1) 1,805 (+0%) 11mo $40,000 $22 69
406 S Fulton St 0.41mi 3/2.0 1,950 (+8%) 5mo $180,000 $92 63
608 Filmore St 0.24mi 3/1.0 2,000 (+11%) 9mo $40,000 $20 59
305 Farris St 0.43mi 3/2.0 1,647 (-9%) 9mo $215,000 $131 58
705 Louise St 0.42mi 4/2.0 (+1) 1,899 (+5%) 23mo $159,800 $84 47
405 W Sevier St 0.33mi 3/1.0 1,600 (-11%) 18mo $175,000 $109 46
306 Cline Rd 0.70mi 4/2.0 (+1) 1,580 (-12%) 20mo $155,000 $98 25

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
-1.1%
Equity multiple
0.96×
Total profit
$-1,348
Equity at exit
$17,132
10-year hold
IRR
8.6%
Equity multiple
1.66×
Total profit
$21,122
Equity at exit
$9,934

Cash invested: $32,172 (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 72830

Home prices YoY
-11.5%
Active inventory
154
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,348 medium interval (Pro) →
Mortgage (P&I)
$603
Tax est. 1.5%
$144 /mo · $1,724/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$283
Net cashflow
$271

Break-even live

Break-even rent $1,005
Max offer price $114,900
Occupancy floor 75%

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
$28,725
Closing costs
$3,447
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 18 events

  1. 2026-06-19
    days on market $114,900 Active 86 DOM
  2. 2026-06-18
    days on market $114,900 Active 85 DOM
  3. 2026-06-17
    days on market $114,900 Active 84 DOM
  4. 2026-06-16
    days on market $114,900 Active 83 DOM
  5. 2026-06-15
    days on market $114,900 Active 82 DOM
  6. 2026-06-14
    days on market $114,900 Active 80 DOM
  7. 2026-06-12
    days on market $114,900 Active 79 DOM
  8. 2026-06-09
    days on market $114,900 Active 76 DOM
  9. 2026-06-08
    days on market $114,900 Active 75 DOM
  10. 2026-06-07
    days on market $114,900 Active 74 DOM
  11. 2026-06-05
    statusdays on market $114,900 Active 72 DOM
  12. 2026-06-04
    days on market $114,900 Price Change 70 DOM
  13. 2026-06-02
    days on market $114,900 Price Change 69 DOM
  14. 2026-06-01
    days on market $114,900 Price Change 68 DOM
  15. 2026-05-31
    days on market $114,900 Price Change 67 DOM
  16. 2026-05-31
    days on market $114,900 Price Change 66 DOM
  17. 2026-03-25
    listed $134,900 New Listing 253-char remark
    Show marketing remark (253 chars)

    3 bed, 2 bath two-story home in a central in-town location. Good layout with solid potential updates. Fenced yard offers space for pets or outdoor use. Needs work, but a great opportunity to renovate and add value. Call today to schedule an appointment.

  18. 2001-03-23
    soldstatus $24,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥112°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$16,176
− Mortgage interest
−$6,436
− Property taxes
−$1,724
− Insurance
−$574
− Repairs & maintenance
−$1,294
− Management
−$1,294
− Depreciation
−$3,343
Taxable income
$1,511
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$363
After-tax cash flow
$2,888/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
Clarksville School District
NCES district ID
0504380
Math proficiency
29% ▼ -16.00%
Reading proficiency
34% ▼ -5.00%
Median HH income
$33,344
Composite
25.84/100
National rank
#7352
State rank
#147 of 238 in AR

Livability — Clarksville

Score
65/100
State rank
#141
US rank
#12572

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clarksville, AR
Population (ZIP)
15,962

Population outlook (Johnson County) Hauer SSP2

Today (2025)
27,452 people
By 2030
28,003 · +2.0%
By 2040
28,960 · +5.5%
By 2050
29,627 · +7.9%
By 2075
31,000 · +12.9%
By 2100
31,173 · +13.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Hispanic / Latino 18% Two or more races 9% Asian 4% Black 2%
Hispanic origin (detail)
Mexican 17%
Common ancestry
Slovak 2% Iranian 1% Lithuanian 1%
Foreign-born
12% · Canada, Philippines, Vietnam
Languages at home
84% English-only · Spanish 12% Other Asian/Pacific 2% German/W. Germanic 1%

Political lean MEDSL · Johnson

2024 margin
Solid R (+51.4) · D 23.3% · R 74.7% · Other 2.0%
2008→2024 swing
-28.4pp toward R · 2008: -23.1pp · 2024: -51.4pp
All cycles
2024: R+51.4 2020: R+49.0 2016: R+40.6 2012: R+28.0 2008: R+23.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -24.36%
Current HPI
187.5114
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

+462.1% since first listed
2 events — show timeline
  • 2026-03-25 Listed $134,900 CARMLS
  • 2001-03-23 Sold (Public Records) $24,000 Public Records

Property tax history

+2.5%/yr

Latest (2023): $228 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…