CashFlowRE
Sign in Sign up
700 E 9th St 7a 🏷️ Likely Rental
C Composite 57.93
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 +16.3/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +5.1/10.0
  • Livability +3.7/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$97,280

700 E 9th St 7a · Little Rock, AR 72202
3 bd · 2.0 ba · 1,198 sqft · SingleFamily public records · 142 Days on market
Built 1967 $81/sqft · 41% below area Est $164k · 41% under $492/mo HOA · 33% of rent ↓ 24% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3br/2ba condo on the 7th floor of the beautiful Quapaw Towers. This unit has so much to offer with close proximity to all that downtown Little Rock has to offer. Amenities include gated parking, secured entrance, pool, common areas. No pets. POA dues cover water, sewer, trash, and insurance. HUD Case# 031-345681. HUD Homes are sold As-Is with no representations, warranties or disclosures. Ask your agent for details and submit offers on www. HUDHomeStore. gov. IE - Insured Escrow. SEE AGENT REMARKS for additional information and check HUDHomeStore.com for property availability. Managed by www. ateamrealtyinc.com.

Key facts

  • Common areas
  • Secured entrance
  • Pool

Tags

GATED PARKINGSECURED ENTRANCECOMMON AREASPOOL

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $97,280 price doesn't fit this home's estimated sale value (~$164,396) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $97k.

Deal economics

  • At list price, monthly cash flow is $54 ($645/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $97k).
  • Recommended offer: $86k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.0% vs local median 4.1% in Little Rock — 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 73/100 on livability (#22 in AR) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F.
  • Little Rock School District (urban): math 23% / reading 26% proficiency, ranked #183 of 238 in AR (top 77%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.2%/yr); 88 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,006 units permitted in Pulaski County in 2024 (0 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($51k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $673 of loan paydown is wiped out by about $3k 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.

Negotiation context

  • It's been on market 142 days — a 12% lower offer ($86k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $31k (24%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 33% of rent.
  • 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 $85,606 (12.0% below list)

Questions for the listing agent

  1. It's been on market 142 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1967 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.54%
Cap rate
6.96%
Cash-on-cash
2.37%
DSCR
1.11
GRM
5.4

CMA / ARV

ARV (median comp)
$164,396
List price
$97,280
Delta
-40.83%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1500 Hanger St 0.62mi 2/2.0 (-1) 1,204 (+0%) 1mo $220,000 $183 65
1518 Welch St 0.58mi 3/2.0 1,312 (+10%) 2mo $215,000 $164 56
614 E 17th 0.60mi 2/1.0 (-1) 1,135 (-5%) 1mo $235,000 $207 54
1518 Rock St 0.58mi 2/2.0 (-1) 1,276 (+6%) 5mo $340,000 $266 52
1509 Geyer St 0.69mi 3/1.0 1,240 (+4%) 10mo $26,500 $21 49
1303 College 0.49mi 2/1.0 (-1) 1,190 (-1%) 23mo $64,900 $55 48
517 E 15th St 0.51mi 3/1.5 1,302 (+9%) 21mo $285,000 $219 43
1618 Welch St 0.64mi 2/2.0 (-1) 1,372 (+14%) 23mo $120,000 $87 21
1417 Louisiana St 0.68mi 2/1.0 (-1) 1,348 (+12%) 21mo $222,000 $165 20

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 · 3.25% rent growth · sell at horizon

5-year hold
IRR
-11.7%
Equity multiple
0.57×
Total profit
$-11,662
Equity at exit
$14,505
10-year hold
IRR
-1.5%
Equity multiple
0.89×
Total profit
$-2,966
Equity at exit
$8,411

Cash invested: $27,238 (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 72202

Home prices YoY
-25.6%
Rents YoY
3.2%
Active inventory
88
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,495 high interval (Pro) →
Mortgage (P&I)
$510
Tax from tax record
$84 /mo · $1,011/yr
Insurance
$41
HOA
$492
Vacancy / Maint / Mgmt
$314
Net cashflow
$54

Break-even live

Break-even rent $1,427
Max offer price $97,280
Occupancy floor 91%

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
$24,320
Closing costs
$2,918
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 27 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
621 Cumberland St Unit 1/2 Little Rock, AR 2.0 1.0 1000 $1,100 $1.10 19d 1 0.31mi
315 Rock St Unit 1 Little Rock, AR 2.0 2.0 1358 $2,900 $2.14 23d 1 0.40mi
308 Rock St Little Rock, AR 1.0–2.0 1.0–2.0 770 $1,565 $2.03 14d 4 0.42mi
1004 Scott St Unit 1 Little Rock, AR 2.0 1.0 1398 $1,395 $1.00 23d 1 0.42mi
1215 College St Unit B Little Rock, AR 2.0 1.5 950 $1,150 $1.21 44d 1 0.44mi
115 E Markham St Little Rock, AR 1.0–2.0 1.0 863 $1,480 $1.71 14d 11 0.62mi
1212 Center St Little Rock, AR 2.0 2.0 1200 $1,750 $1.46 23d 1 0.67mi
201 E 17th St Little Rock, AR 2.0 1.5 1124 $1,550 $1.38 14d 1 0.71mi
1500 Center St Unit 5 Little Rock, AR 2.0 1.5 1100 $1,295 $1.18 44d 1 0.77mi
75 Riverfront Dr Little Rock, AR 1.0–2.0 1.0–2.0 1089 $1,546 $1.42 14d 24 0.94mi
2014 S Louisiana St Unit 3 Little Rock, AR 2.0 1.0 900 $1,350 $1.50 44d 1 0.98mi
2201 Scott St Little Rock, AR 2.0 1.5 850 $995 $1.17 44d 1 0.99mi
2318 Rock St Little Rock, AR 2.0 2.0 1358 $2,300 $1.69 44d 1 1.03mi
724 North St #62 Little Rock, AR 2.0 2.0 905 $1,600 $1.77 14d 1 1.10mi
2318 Louisiana St Little Rock, AR 2.0 1.0 791 $1,175 $1.49 44d 1 1.16mi
313 W 23rd St Little Rock, AR 3.0 2.0 1134 $925 $0.82 23d 1 1.19mi
111 E 4th St North Little Rock, AR 1.0–2.0 1.0–2.0 883 $1,320 $1.49 14d 6 1.21mi
1909 S State St Little Rock, AR 2.0 1.0 850 $1,200 $1.41 14d 1 1.22mi
1202 W 11th St Unit A & B Little Rock, AR 2.0 1.0 763 $1,050 $1.38 44d 1 1.22mi
2323 S Spring St Little Rock, AR 3.0 2.0 1070 $1,100 $1.03 44d 1 1.23mi
1908 S State St Little Rock, AR 2.0 2.0 1160 $1,650 $1.42 44d 1 1.25mi
1906 S State St Little Rock, AR 2.0 2.0 1160 $1,895 $1.63 44d 1 1.25mi
2708 Rock St Little Rock, AR 3.0 1.0 1114 $875 $0.79 21d 1 1.28mi
408 W 4th St North Little Rock, AR 2.0 1.5 1360 $1,395 $1.03 44d 1 1.28mi
306 W 6th St North Little Rock, AR 2.0 2.0 1100 $1,750 $1.59 44d 1 1.35mi
2604 Broadway St Little Rock, AR 4.0 2.0 1223 $1,595 $1.30 23d 1 1.45mi
800 N Olive St North Little Rock, AR 2.0 1.5 1142 $1,500 $1.31 44d 1 1.45mi

HOA detail

Monthly dues
$492 · $5,904/yr
Likely covers
watersewertrashpoolsecurity

Listing history 16 events

  1. 2026-06-17
    status $97,280 Under Contract 142 DOM
  2. 2026-06-08
    statusdays on market $97,280 Pending (FC, SS, REO) 142 DOM
  3. 2026-06-05
    days on market $97,280 Active 141 DOM
  4. 2026-06-03
    days on market $97,280 Active 140 DOM
  5. 2026-06-02
    days on market $97,280 Active 139 DOM
  6. 2026-06-01
    days on market $97,280 Active 138 DOM
  7. 2026-05-31
    days on market $97,280 Active 137 DOM
  8. 2026-05-31
    days on market $97,280 Active 136 DOM
  9. 2026-05-09
    price $97,280 619-char remark
    Show marketing remark (619 chars)

    3br/2ba condo on the 7th floor of the beautiful Quapaw Towers. This unit has so much to offer with close proximity to all that downtown Little Rock has to offer. Amenities include gated parking, secured entrance, pool, common areas. No pets. POA dues cover water, sewer, trash, and insurance. HUD Case# 031-345681. HUD Homes are sold As-Is with no representations, warranties or disclosures. Ask your agent for details and submit offers on www. HUDHomeStore. gov. IE - Insured Escrow. SEE AGENT REMARKS for additional information and check HUDHomeStore.com for property availability. Managed by www. ateamrealtyinc.com.

  10. 2026-04-09
    price $107,520 619-char remark
    Show marketing remark (619 chars)

    3br/2ba condo on the 7th floor of the beautiful Quapaw Towers. This unit has so much to offer with close proximity to all that downtown Little Rock has to offer. Amenities include gated parking, secured entrance, pool, common areas. No pets. POA dues cover water, sewer, trash, and insurance. HUD Case# 031-345681. HUD Homes are sold As-Is with no representations, warranties or disclosures. Ask your agent for details and submit offers on www. HUDHomeStore. gov. IE - Insured Escrow. SEE AGENT REMARKS for additional information and check HUDHomeStore.com for property availability. Managed by www. ateamrealtyinc.com.

  11. 2026-03-03
    price $117,760 619-char remark
    Show marketing remark (619 chars)

    3br/2ba condo on the 7th floor of the beautiful Quapaw Towers. This unit has so much to offer with close proximity to all that downtown Little Rock has to offer. Amenities include gated parking, secured entrance, pool, common areas. No pets. POA dues cover water, sewer, trash, and insurance. HUD Case# 031-345681. HUD Homes are sold As-Is with no representations, warranties or disclosures. Ask your agent for details and submit offers on www. HUDHomeStore. gov. IE - Insured Escrow. SEE AGENT REMARKS for additional information and check HUDHomeStore.com for property availability. Managed by www. ateamrealtyinc.com.

  12. 2026-02-22
    status Back on Market 619-char remark
    Show marketing remark (619 chars)

    3br/2ba condo on the 7th floor of the beautiful Quapaw Towers. This unit has so much to offer with close proximity to all that downtown Little Rock has to offer. Amenities include gated parking, secured entrance, pool, common areas. No pets. POA dues cover water, sewer, trash, and insurance. HUD Case# 031-345681. HUD Homes are sold As-Is with no representations, warranties or disclosures. Ask your agent for details and submit offers on www. HUDHomeStore. gov. IE - Insured Escrow. SEE AGENT REMARKS for additional information and check HUDHomeStore.com for property availability. Managed by www. ateamrealtyinc.com.

  13. 2026-02-14
    status Pending (FC, SS, REO) 619-char remark
    Show marketing remark (619 chars)

    3br/2ba condo on the 7th floor of the beautiful Quapaw Towers. This unit has so much to offer with close proximity to all that downtown Little Rock has to offer. Amenities include gated parking, secured entrance, pool, common areas. No pets. POA dues cover water, sewer, trash, and insurance. HUD Case# 031-345681. HUD Homes are sold As-Is with no representations, warranties or disclosures. Ask your agent for details and submit offers on www. HUDHomeStore. gov. IE - Insured Escrow. SEE AGENT REMARKS for additional information and check HUDHomeStore.com for property availability. Managed by www. ateamrealtyinc.com.

  14. 2026-02-03
    status Back on Market 619-char remark
    Show marketing remark (619 chars)

    3br/2ba condo on the 7th floor of the beautiful Quapaw Towers. This unit has so much to offer with close proximity to all that downtown Little Rock has to offer. Amenities include gated parking, secured entrance, pool, common areas. No pets. POA dues cover water, sewer, trash, and insurance. HUD Case# 031-345681. HUD Homes are sold As-Is with no representations, warranties or disclosures. Ask your agent for details and submit offers on www. HUDHomeStore. gov. IE - Insured Escrow. SEE AGENT REMARKS for additional information and check HUDHomeStore.com for property availability. Managed by www. ateamrealtyinc.com.

  15. 2025-12-22
    status Under Contract 619-char remark
    Show marketing remark (619 chars)

    3br/2ba condo on the 7th floor of the beautiful Quapaw Towers. This unit has so much to offer with close proximity to all that downtown Little Rock has to offer. Amenities include gated parking, secured entrance, pool, common areas. No pets. POA dues cover water, sewer, trash, and insurance. HUD Case# 031-345681. HUD Homes are sold As-Is with no representations, warranties or disclosures. Ask your agent for details and submit offers on www. HUDHomeStore. gov. IE - Insured Escrow. SEE AGENT REMARKS for additional information and check HUDHomeStore.com for property availability. Managed by www. ateamrealtyinc.com.

  16. 2025-11-25
    listed $128,000 New Listing 619-char remark
    Show marketing remark (619 chars)

    3br/2ba condo on the 7th floor of the beautiful Quapaw Towers. This unit has so much to offer with close proximity to all that downtown Little Rock has to offer. Amenities include gated parking, secured entrance, pool, common areas. No pets. POA dues cover water, sewer, trash, and insurance. HUD Case# 031-345681. HUD Homes are sold As-Is with no representations, warranties or disclosures. Ask your agent for details and submit offers on www. HUDHomeStore. gov. IE - Insured Escrow. SEE AGENT REMARKS for additional information and check HUDHomeStore.com for property availability. Managed by www. ateamrealtyinc.com.

ⓘ 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
$1,011 · $84/mo
Projected year-2 tax
$1,011 · $84/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 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$17,935
− Mortgage interest
−$5,449
− Property taxes
−$1,011
− Insurance
−$486
− Repairs & maintenance
−$1,435
− Management
−$1,435
− HOA
−$5,904
− Depreciation
−$2,830
Taxable loss
−$616
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$148
After-tax cash flow
$793/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
Little Rock School District
NCES district ID
0509000
Math proficiency
23% ▼ -12.00%
Reading proficiency
26% ▼ -8.00%
Median HH income
$43,346
Composite
21.0/100
National rank
#8457
State rank
#183 of 238 in AR

Livability — Little Rock

Score
73/100
State rank
#22
US rank
#5295

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Little Rock, AR
County
Pulaski County · 372,764 people
City population
218,896
Metro
Little Rock-North Little Rock-Conway, AR
Population (ZIP)
9,704
Household income
$50,899
Rent vs Own
75.7% rent · 24.3% own
Severe rent burden
789.0

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 0.58)
Race & ethnicity
White 46% Black 45% Hispanic / Latino 3% Asian 3% Two or more races 3%
Common ancestry
Italian 3% Lithuanian 3% Slovak 2%
Foreign-born
6% · Canada, China
Languages at home
92% English-only · Spanish 3% Other Asian/Pacific 2% Other Indo-European 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
▼ -68.75%
Current HPI
199.3103
Rent YoY
▲ 3.25%
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

-24.0% since first listed
8 events — show timeline
  • 2026-05-09 Price Changed $97,280 CARMLS
  • 2026-04-09 Price Changed $107,520 CARMLS
  • 2026-03-03 Price Changed $117,760 CARMLS
  • 2026-02-22 Relisted CARMLS
  • 2026-02-14 Pending CARMLS
  • 2026-02-03 Relisted CARMLS
  • 2025-12-22 Pending CARMLS
  • 2025-11-25 Listed $128,000 CARMLS

Property tax history

+0.8%/yr

Latest (2025): $1,011 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…