CashFlowRE
Sign in Sign up
216 Stewart St
B+ Composite 76.89
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
  • Appreciation +7.9/10.0
  • ARV discount +7.5/15.0
  • Livability +3.3/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$60,000

216 Stewart St · Monette, AR 72447
3 bd · 1.0 ba · 1,176 sqft · SingleFamily public records · 181 Days on market
7,405 sqft lot

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

Listing remarks MLS

Welcome to the market this excellent flip opportunity in the quiet town of Monette! This 3 bedroom/1 Bathroom house has ample opportunity to be finished flipping and would make an excellent house for an investor or someone looking to complete this renovation! Upon completion this would make a great house for a first time home buyer or a great rental property!

Key facts

  • 7,405 sq ft lot
  • Garage
  • Listed 181 days

Property features AI

Finance

  • Financial info: Cash and in-house financing available

Exterior

  • Parking: Detached parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family property
  • Construction: Metal/vinyl siding exterior; Metal roof; Crawl space foundation; Built using conventional construction (year not provided)
  • Exterior features: Level lot; Paved road access; Inside city limits

Interior

  • Flooring: Other flooring (see remarks)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Window AC units; Other heating/cooling features (see remarks)
  • Interior features: Other interior features (see remarks); Walls/ceilings: other (see remarks)

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 $60k.

Deal economics

  • At list price, monthly cash flow is $409 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Recommended offer: $53k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 66/100 on livability (#118 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • Buffalo Is. Central School District (rural): math 38% / reading 37% proficiency, ranked #98 of 238 in AR (top 41%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Buffalo Is. Central East Elem. (math 54% / reading 43%, grade D, #109 of 454 statewide, top 25%, 393 students, 64% FRL); Buffalo Is. Central Hs (math 23% / reading 32%, grade F, #161 of 292 statewide, top 56%, 338 students, 52% FRL).
  • Market conditions: 13 active listings in the ZIP; 926 units permitted in Craighead County in 2024 (69 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($415 loan paydown + $4k appreciation (5.9% local appreciation)).
  • Craighead County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (5.9% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 181 days — a 12% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 8y 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 $35k; list at $60k implies a 71% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $52,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 181 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.69%
Cap rate
14.48%
Cash-on-cash
29.25%
DSCR
2.30
GRM
4.9

CMA / ARV

ARV (on-the-fly)
$152,880
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
502 Virginia Ave 0.34mi 3/1.0 1,160 (-1%) 7mo $79,800 $69 76
210 Arkansas St 0.20mi 3/1.0 1,092 (-7%) 5mo $164,900 $151 74
305 Carol Ave 0.09mi 3/2.0 1,296 (+10%) 5mo $199,500 $154 70
303 Carol Ave 0.10mi 3/2.0 1,296 (+10%) 6mo $219,500 $169 69
220 Stewart 0.04mi 3/2.0 1,296 (+10%) 10mo $184,000 $142 68
601 Finch Ave 0.17mi 2/1.0 (-1) 1,173 (-0%) 22mo $128,000 $109 68
703 Fisher 0.50mi 3/2.0 1,190 (+1%) 9mo $155,000 $130 63
304 Fisher St 0.41mi 2/1.0 (-1) 1,200 (+2%) 11mo $92,500 $77 63
305 Hogan Ave 0.52mi 3/1.5 1,063 (-10%) 5mo $74,500 $70 53
108 S Hale St S 0.34mi 3/2.0 1,334 (+13%) 15mo $179,500 $135 45
402 W Hogan Ave 0.50mi 2/1.0 (-1) 1,336 (+14%) 21mo $24,860 $19 32

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

Projected returns pro-forma

5.89% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
40.0%
Equity multiple
3.56×
Total profit
$43,005
Equity at exit
$37,295
10-year hold
IRR
37.3%
Equity multiple
7.32×
Total profit
$106,182
Equity at exit
$67,270

Cash invested: $16,800 (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 72447

Home prices YoY
4.0%
Active inventory
13
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,012 medium interval (Pro) →
Mortgage (P&I)
$315
Tax from tax record
$50 /mo · $600/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$212
Net cashflow
$409

Break-even live

Break-even rent $493
Max offer price $60,000
Occupancy floor 55%

Sensitivity live

Price -10% $443 -5% $426 +0% $409 +5% $392 +10% $376
Rent -10% $330 -5% $370 +0% $409 +5% $449 +10% $489
Rate -1.0pp $440 -0.5pp $425 base $409 +0.5pp $394 +1.0pp $378

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
$15,000
Closing costs
$1,800
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 28 events

  1. 2026-06-14
    days on market $60,000 Active 181 DOM
  2. 2026-06-12
    days on market $60,000 Active 180 DOM
  3. 2026-06-09
    days on market $60,000 Active 177 DOM
  4. 2026-06-08
    days on market $60,000 Active 176 DOM
  5. 2026-06-07
    days on market $60,000 Active 175 DOM
  6. 2026-06-05
    days on market $60,000 Active 172 DOM
  7. 2026-06-02
    days on market $60,000 Active 170 DOM
  8. 2026-06-01
    days on market $60,000 Active 169 DOM
  9. 2026-05-31
    days on market $60,000 Active 168 DOM
  10. 2026-05-30
    days on market $60,000 Active 167 DOM
  11. 2025-12-12
    listed $60,000 New Listing
    Show marketing remark (361 chars)

    Welcome to the market this excellent flip opportunity in the quiet town of Monette! This 3 bedroom/1 Bathroom house has ample opportunity to be finished flipping and would make an excellent house for an investor or someone looking to complete this renovation! Upon completion this would make a great house for a first time home buyer or a great rental property!

  12. 2025-12-12
    listed $60,000 Active 361-char remark
    Show marketing remark (361 chars)

    Welcome to the market this excellent flip opportunity in the quiet town of Monette! This 3 bedroom/1 Bathroom house has ample opportunity to be finished flipping and would make an excellent house for an investor or someone looking to complete this renovation! Upon completion this would make a great house for a first time home buyer or a great rental property!

  13. 2023-08-01
    soldstatus $35,000
  14. 2023-07-28
    soldstatus $35,000 Sold 579-char remark
    Show marketing remark (579 chars)

    Welcome to Market 216 Stewart St. of the City Park Subdivision in Monette, Arkansas within the Buffalo Island School District. Situated on a . 16 +/- acre lot is an 1,176 sf ranchette featuring three bedrooms, one full bath, kitchen, and living room. The fenced lot holds an outbuilding, storm shelter, and detached carport. Conveniently located near favorite local amenities. Priced to sell at $46 psf, with some sweat equity, this property would make an excellent home or addition to your rental portfolio. Call today to make an investment in tomorrow. Property is agent owned.

  15. 2023-07-28
    soldstatus $35,000 Closed
    Show marketing remark (579 chars)

    Welcome to Market 216 Stewart St. of the City Park Subdivision in Monette, Arkansas within the Buffalo Island School District. Situated on a . 16 +/- acre lot is an 1,176 sf ranchette featuring three bedrooms, one full bath, kitchen, and living room. The fenced lot holds an outbuilding, storm shelter, and detached carport. Conveniently located near favorite local amenities. Priced to sell at $46 psf, with some sweat equity, this property would make an excellent home or addition to your rental portfolio. Call today to make an investment in tomorrow. Property is agent owned.

  16. 2023-06-26
    status Under Contract 579-char remark
    Show marketing remark (579 chars)

    Welcome to Market 216 Stewart St. of the City Park Subdivision in Monette, Arkansas within the Buffalo Island School District. Situated on a . 16 +/- acre lot is an 1,176 sf ranchette featuring three bedrooms, one full bath, kitchen, and living room. The fenced lot holds an outbuilding, storm shelter, and detached carport. Conveniently located near favorite local amenities. Priced to sell at $46 psf, with some sweat equity, this property would make an excellent home or addition to your rental portfolio. Call today to make an investment in tomorrow. Property is agent owned.

  17. 2023-06-20
    price $37,900 579-char remark
    Show marketing remark (579 chars)

    Welcome to Market 216 Stewart St. of the City Park Subdivision in Monette, Arkansas within the Buffalo Island School District. Situated on a . 16 +/- acre lot is an 1,176 sf ranchette featuring three bedrooms, one full bath, kitchen, and living room. The fenced lot holds an outbuilding, storm shelter, and detached carport. Conveniently located near favorite local amenities. Priced to sell at $46 psf, with some sweat equity, this property would make an excellent home or addition to your rental portfolio. Call today to make an investment in tomorrow. Property is agent owned.

  18. 2023-06-20
    price $37,900
    Show marketing remark (579 chars)

    Welcome to Market 216 Stewart St. of the City Park Subdivision in Monette, Arkansas within the Buffalo Island School District. Situated on a . 16 +/- acre lot is an 1,176 sf ranchette featuring three bedrooms, one full bath, kitchen, and living room. The fenced lot holds an outbuilding, storm shelter, and detached carport. Conveniently located near favorite local amenities. Priced to sell at $46 psf, with some sweat equity, this property would make an excellent home or addition to your rental portfolio. Call today to make an investment in tomorrow. Property is agent owned.

  19. 2023-06-06
    price $39,900 579-char remark
    Show marketing remark (579 chars)

    Welcome to Market 216 Stewart St. of the City Park Subdivision in Monette, Arkansas within the Buffalo Island School District. Situated on a . 16 +/- acre lot is an 1,176 sf ranchette featuring three bedrooms, one full bath, kitchen, and living room. The fenced lot holds an outbuilding, storm shelter, and detached carport. Conveniently located near favorite local amenities. Priced to sell at $46 psf, with some sweat equity, this property would make an excellent home or addition to your rental portfolio. Call today to make an investment in tomorrow. Property is agent owned.

  20. 2023-06-05
    price $39,900
  21. 2023-05-31
    price $44,900 579-char remark
    Show marketing remark (579 chars)

    Welcome to Market 216 Stewart St. of the City Park Subdivision in Monette, Arkansas within the Buffalo Island School District. Situated on a . 16 +/- acre lot is an 1,176 sf ranchette featuring three bedrooms, one full bath, kitchen, and living room. The fenced lot holds an outbuilding, storm shelter, and detached carport. Conveniently located near favorite local amenities. Priced to sell at $46 psf, with some sweat equity, this property would make an excellent home or addition to your rental portfolio. Call today to make an investment in tomorrow. Property is agent owned.

  22. 2023-05-30
    price $44,900
  23. 2023-05-23
    price $49,900 579-char remark
    Show marketing remark (579 chars)

    Welcome to Market 216 Stewart St. of the City Park Subdivision in Monette, Arkansas within the Buffalo Island School District. Situated on a . 16 +/- acre lot is an 1,176 sf ranchette featuring three bedrooms, one full bath, kitchen, and living room. The fenced lot holds an outbuilding, storm shelter, and detached carport. Conveniently located near favorite local amenities. Priced to sell at $46 psf, with some sweat equity, this property would make an excellent home or addition to your rental portfolio. Call today to make an investment in tomorrow. Property is agent owned.

  24. 2023-05-23
    price $49,900
    Show marketing remark (579 chars)

    Welcome to Market 216 Stewart St. of the City Park Subdivision in Monette, Arkansas within the Buffalo Island School District. Situated on a . 16 +/- acre lot is an 1,176 sf ranchette featuring three bedrooms, one full bath, kitchen, and living room. The fenced lot holds an outbuilding, storm shelter, and detached carport. Conveniently located near favorite local amenities. Priced to sell at $46 psf, with some sweat equity, this property would make an excellent home or addition to your rental portfolio. Call today to make an investment in tomorrow. Property is agent owned.

  25. 2023-05-18
    listed $54,900 Active
  26. 2023-05-17
    listed $54,900 New Listing 579-char remark
    Show marketing remark (579 chars)

    Welcome to Market 216 Stewart St. of the City Park Subdivision in Monette, Arkansas within the Buffalo Island School District. Situated on a . 16 +/- acre lot is an 1,176 sf ranchette featuring three bedrooms, one full bath, kitchen, and living room. The fenced lot holds an outbuilding, storm shelter, and detached carport. Conveniently located near favorite local amenities. Priced to sell at $46 psf, with some sweat equity, this property would make an excellent home or addition to your rental portfolio. Call today to make an investment in tomorrow. Property is agent owned.

  27. 2018-12-31
    soldstatus $27,000
  28. 2018-11-16
    listed $35,000

ⓘ 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
$600 · $50/mo
Projected year-2 tax
$600 · $50/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 20 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
$12,138
− Mortgage interest
−$3,361
− Property taxes
−$600
− Insurance
−$300
− Repairs & maintenance
−$971
− Management
−$971
− Depreciation
−$1,745
Taxable income
$4,190
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,006
After-tax cash flow
$3,908/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
Buffalo Is. Central School District
NCES district ID
0503710
Math proficiency
38% ▼ -15.00%
Reading proficiency
37% ▼ -11.00%
Median HH income
$39,706
Composite
31.45/100
National rank
#5978
State rank
#98 of 238 in AR

Livability — Monette

Score
66/100
State rank
#118
US rank
#11428

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Monette, AR
Population (ZIP)
1,987

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 (88%)
Race & ethnicity
White 88% Hispanic / Latino 9% Two or more races 6%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Slovak 3% Iranian 1% Lithuanian 1%
Foreign-born
1% · Canada, China
Languages at home
94% English-only · Spanish 6% Chinese 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
▲ 5.89%
Current HPI
152.1542
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

+71.4% since first listed
18 events — show timeline
  • 2025-12-12 Listed $60,000 NEABOR MLS
  • 2025-12-12 Listed $60,000 CARMLS
  • 2023-08-01 Sold (Public Records) $35,000 Public Records
  • 2023-07-28 Sold (MLS) $35,000 NEABOR MLS
  • 2023-07-28 Sold (MLS) $35,000 CARMLS
  • 2023-06-26 Pending CARMLS
  • 2023-06-20 Price Changed $37,900 CARMLS
  • 2023-06-20 Price Changed $37,900 NEABOR MLS
  • 2023-06-06 Price Changed $39,900 CARMLS
  • 2023-06-05 Price Changed $39,900 NEABOR MLS
  • 2023-05-31 Price Changed $44,900 CARMLS
  • 2023-05-30 Price Changed $44,900 NEABOR MLS
  • 2023-05-23 Price Changed $49,900 CARMLS
  • 2023-05-23 Price Changed $49,900 NEABOR MLS
  • 2023-05-18 Listed $54,900 NEABOR MLS
  • 2023-05-17 Listed $54,900 CARMLS
  • 2018-12-31 Sold (MLS) $27,000 NEABOR MLS
  • 2018-11-16 Listed $35,000 NEABOR MLS

Property tax history

+30.8%/yr

Latest (2025): $600 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…