CashFlowRE
Sign in Sign up
500 Church St
B- Composite 69.17
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
  • DSCR +10.0/10.0
  • 1% rule +7.6/10.0
  • Appreciation +6.6/10.0
  • ARV discount +6.1/15.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0

$93,000

500 Church St · Stamps, AR 71860
3 bd · 2.0 ba · 2,125 sqft · SingleFamily public records · 168 Days on market
Built 1910 $44/sqft · at area comps Est $90k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Stamps, Arkansas was developed late in the nineteenth century as a lumber town situated on the railroad. The childhood hometown of Maya Angelou, Stamps was one of the more prosperous cities of southwestern Arkansas in the late twentieth century. Abstracts show this early 1900s brick home, located at the corner of Church and Opera streets, was at the heart of the town's growth. Original city plats began nearby and the abstract notes when the town streets, built by the lumber company, were deeded to the city. The town's century-old American Gothic Presbyterian Church is across the street. The original deed shows that crops grown on the property at 500 Church Street were granted permission to be sold to the growing Bodcaw Lumber yellow pine mill operations and later the Kelly Drug Store operated as a town pharmacy from the home. Three families have lived in the home and the historic Magnolia tree, identified by local specialists, is possibly as old as the home. The original charm remains to allow the next homeowner a chance to make it their own. Recent updates include significant masonry repairs to brick exterior, a new roof featuring architectural style shingles with ridge vents, new water and gas lines, electrical updates, new base cabinets in the kitchen, new period appropriate porcelain tile flooring & new pedestal bathroom sinks & new efficient plumbing faucets and toilets in both bathrooms, and more. Based on the history and style of the home, the home is worth pursuing National Registry Status, which could enable state and federal tax credits. Additional energy efficient upgrades may be eligible through Entergy Arkansas, the local electric utility provider. Also, the home includes the original enclosure of a garage apartment. While the apartment has been removed, the garage simply needs a new roof and would make a perfect detached building, she-shed or workshop. Home for sale "as-is". Showings available on Saturdays, upon request. Investors - Homeowner selling childhood home. Only third family to own home since it was originally built. The family has owned the home since 1972. At a glance home updates include: • Significant masonry repairs to the exterior in 2025 • New roof - architectural shingles with ridge vents - installed in late 2023 by Hostetler Roofing • New water lines • New gas lines • Upgraded electrical. • New ceiling fans installed - six total • New porcelain tile flooring (period appropriate) in both bathrooms • New water efficient toilets in both bathrooms, new pedestal sinks in both bathrooms • New shaker style base cabinets in kitchen sink area • Original oak hardwood flooring - sanded - ready for your stain selection.

Key facts

  • Electrical updates
  • Brick home
  • New gas lines

Tags

BRICK HOMEHISTORIC MAGNOLIA TREENEW ROOFNEW WATER LINESNEW GAS LINESELECTRICAL UPDATES

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 $93k.

Deal economics

  • At list price, monthly cash flow is $362 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $93k).
  • Recommended offer: $82k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 60/100 on livability (#263 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A-, crime B; Watch: schools F, amenities F, commute F.
  • Lafayette County School District (rural): math 9% / reading 16% proficiency, ranked #227 of 238 in AR (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 2 active listings in the ZIP.

Forward outlook

  • In year one you build about $4k of equity ($643 loan paydown + $3k appreciation (3.1% local appreciation)).
  • Lafayette County population projected at -40% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.1% appreciation + 3.0% rent growth), your $26k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 9, 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 168 days — a 12% lower offer ($82k) 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.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $81,840 (12.0% below list)

Questions for the listing agent

  1. It's been on market 168 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 1910 — 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 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. 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.
  7. 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.
  8. 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
1.26%
Cap rate
10.97%
Cash-on-cash
16.70%
DSCR
1.74
GRM
6.6

CMA / ARV

ARV (median comp)
$90,116
List price
$93,000
Delta
3.20%
Verdict
FAIR
Comps
2 within 1.0 mi

Projected returns pro-forma

3.11% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
23.4%
Equity multiple
2.34×
Total profit
$34,783
Equity at exit
$42,380
10-year hold
IRR
24.2%
Equity multiple
4.49×
Total profit
$90,793
Equity at exit
$65,753

Cash invested: $26,040 (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 71860

Home prices YoY
3.4%
Active inventory
2
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,171 medium interval (Pro) →
Mortgage (P&I)
$488
Tax from tax record
$36 /mo · $434/yr
Insurance
$39
HOA
$0
Vacancy / Maint / Mgmt
$246
Net cashflow
$362

Break-even live

Break-even rent $712
Max offer price $93,000
Occupancy floor 64%

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
$23,250
Closing costs
$2,790
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 3 events

  1. 2025-12-10
    status Active 2762-char remark
    Show marketing remark (2762 chars)

    Stamps, Arkansas was developed late in the nineteenth century as a lumber town situated on the railroad. The childhood hometown of Maya Angelou, Stamps was one of the more prosperous cities of southwestern Arkansas in the late twentieth century. Abstracts show this early 1900s brick home, located at the corner of Church and Opera streets, was at the heart of the town's growth. Original city plats began nearby and the abstract notes when the town streets, built by the lumber company, were deeded to the city. The town's century-old American Gothic Presbyterian Church is across the street. The original deed shows that crops grown on the property at 500 Church Street were granted permission to be sold to the growing Bodcaw Lumber yellow pine mill operations and later the Kelly Drug Store operated as a town pharmacy from the home. Three families have lived in the home and the historic Magnolia tree, identified by local specialists, is possibly as old as the home. The original charm remains to allow the next homeowner a chance to make it their own. Recent updates include significant masonry repairs to brick exterior, a new roof featuring architectural style shingles with ridge vents, new water and gas lines, electrical updates, new base cabinets in the kitchen, new period appropriate porcelain tile flooring & new pedestal bathroom sinks & new efficient plumbing faucets and toilets in both bathrooms, and more. Based on the history and style of the home, the home is worth pursuing National Registry Status, which could enable state and federal tax credits. Additional energy efficient upgrades may be eligible through Entergy Arkansas, the local electric utility provider. Also, the home includes the original enclosure of a garage apartment. While the apartment has been removed, the garage simply needs a new roof and would make a perfect detached building, she-shed or workshop. Home for sale "as-is". Showings available on Saturdays, upon request. Investors - Homeowner selling childhood home. Only third family to own home since it was originally built. The family has owned the home since 1972. At a glance home updates include: • Significant masonry repairs to the exterior in 2025 • New roof - architectural shingles with ridge vents - installed in late 2023 by Hostetler Roofing • New water lines • New gas lines • Upgraded electrical. • New ceiling fans installed - six total • New porcelain tile flooring (period appropriate) in both bathrooms • New water efficient toilets in both bathrooms, new pedestal sinks in both bathrooms • New shaker style base cabinets in kitchen sink area • Original oak hardwood flooring - sanded - ready for your stain selection.

  2. 2025-09-02
    historical 2762-char remark
    Show marketing remark (2762 chars)

    Stamps, Arkansas was developed late in the nineteenth century as a lumber town situated on the railroad. The childhood hometown of Maya Angelou, Stamps was one of the more prosperous cities of southwestern Arkansas in the late twentieth century. Abstracts show this early 1900s brick home, located at the corner of Church and Opera streets, was at the heart of the town's growth. Original city plats began nearby and the abstract notes when the town streets, built by the lumber company, were deeded to the city. The town's century-old American Gothic Presbyterian Church is across the street. The original deed shows that crops grown on the property at 500 Church Street were granted permission to be sold to the growing Bodcaw Lumber yellow pine mill operations and later the Kelly Drug Store operated as a town pharmacy from the home. Three families have lived in the home and the historic Magnolia tree, identified by local specialists, is possibly as old as the home. The original charm remains to allow the next homeowner a chance to make it their own. Recent updates include significant masonry repairs to brick exterior, a new roof featuring architectural style shingles with ridge vents, new water and gas lines, electrical updates, new base cabinets in the kitchen, new period appropriate porcelain tile flooring & new pedestal bathroom sinks & new efficient plumbing faucets and toilets in both bathrooms, and more. Based on the history and style of the home, the home is worth pursuing National Registry Status, which could enable state and federal tax credits. Additional energy efficient upgrades may be eligible through Entergy Arkansas, the local electric utility provider. Also, the home includes the original enclosure of a garage apartment. While the apartment has been removed, the garage simply needs a new roof and would make a perfect detached building, she-shed or workshop. Home for sale "as-is". Showings available on Saturdays, upon request. Investors - Homeowner selling childhood home. Only third family to own home since it was originally built. The family has owned the home since 1972. At a glance home updates include: • Significant masonry repairs to the exterior in 2025 • New roof - architectural shingles with ridge vents - installed in late 2023 by Hostetler Roofing • New water lines • New gas lines • Upgraded electrical. • New ceiling fans installed - six total • New porcelain tile flooring (period appropriate) in both bathrooms • New water efficient toilets in both bathrooms, new pedestal sinks in both bathrooms • New shaker style base cabinets in kitchen sink area • Original oak hardwood flooring - sanded - ready for your stain selection.

  3. 2025-08-25
    listed $93,000 Active 2762-char remark
    Show marketing remark (2762 chars)

    Stamps, Arkansas was developed late in the nineteenth century as a lumber town situated on the railroad. The childhood hometown of Maya Angelou, Stamps was one of the more prosperous cities of southwestern Arkansas in the late twentieth century. Abstracts show this early 1900s brick home, located at the corner of Church and Opera streets, was at the heart of the town's growth. Original city plats began nearby and the abstract notes when the town streets, built by the lumber company, were deeded to the city. The town's century-old American Gothic Presbyterian Church is across the street. The original deed shows that crops grown on the property at 500 Church Street were granted permission to be sold to the growing Bodcaw Lumber yellow pine mill operations and later the Kelly Drug Store operated as a town pharmacy from the home. Three families have lived in the home and the historic Magnolia tree, identified by local specialists, is possibly as old as the home. The original charm remains to allow the next homeowner a chance to make it their own. Recent updates include significant masonry repairs to brick exterior, a new roof featuring architectural style shingles with ridge vents, new water and gas lines, electrical updates, new base cabinets in the kitchen, new period appropriate porcelain tile flooring & new pedestal bathroom sinks & new efficient plumbing faucets and toilets in both bathrooms, and more. Based on the history and style of the home, the home is worth pursuing National Registry Status, which could enable state and federal tax credits. Additional energy efficient upgrades may be eligible through Entergy Arkansas, the local electric utility provider. Also, the home includes the original enclosure of a garage apartment. While the apartment has been removed, the garage simply needs a new roof and would make a perfect detached building, she-shed or workshop. Home for sale "as-is". Showings available on Saturdays, upon request. Investors - Homeowner selling childhood home. Only third family to own home since it was originally built. The family has owned the home since 1972. At a glance home updates include: • Significant masonry repairs to the exterior in 2025 • New roof - architectural shingles with ridge vents - installed in late 2023 by Hostetler Roofing • New water lines • New gas lines • Upgraded electrical. • New ceiling fans installed - six total • New porcelain tile flooring (period appropriate) in both bathrooms • New water efficient toilets in both bathrooms, new pedestal sinks in both bathrooms • New shaker style base cabinets in kitchen sink area • Original oak hardwood flooring - sanded - ready for your stain selection.

ⓘ 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
$434 · $36/mo
Projected year-2 tax
$595 · $50/mo
Expected delta
+$161/yr (+$13/mo · 37.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$14,052
− Mortgage interest
−$5,209
− Property taxes
−$434
− Insurance
−$465
− Repairs & maintenance
−$1,124
− Management
−$1,124
− Depreciation
−$2,705
Taxable income
$2,989
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$717
After-tax cash flow
$3,632/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
Lafayette County School District
NCES district ID
0500065
Math proficiency
9% ▼ -9.00%
Reading proficiency
16% ▼ -7.00%
Median HH income
$28,744
Composite
9.64/100
National rank
#9840
State rank
#227 of 238 in AR

Livability — Stamps

Score
60/100
State rank
#263
US rank
#18945

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Stamps, AR
Population (ZIP)
1,966

Population outlook (Lafayette County) Hauer SSP2

Today (2025)
5,990 people
By 2030
5,452 · -9.0%
By 2040
4,482 · -25.2%
By 2050
3,625 · -39.5%
By 2075
2,352 · -60.7%
By 2100
1,830 · -69.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
Black 45% White 41% Two or more races 10% Asian 4%
Common ancestry
Slovak 2% Lithuanian 2% Iranian 1%
Foreign-born
1%
Languages at home
95% English-only · Other Asian/Pacific 4% Spanish 1%

Political lean MEDSL · Lafayette

2024 margin
Solid R (+38.3) · D 30.0% · R 68.3% · Other 1.6%
2008→2024 swing
-19.3pp toward R · 2008: -19.0pp · 2024: -38.3pp
All cycles
2024: R+38.3 2020: R+34.3 2016: R+25.5 2012: R+18.4 2008: R+19.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.11%
Current HPI
93.7072
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

3 events — show timeline
  • 2025-12-10 Relisted Fizber.com
  • 2025-09-02 Delisted Fizber.com
  • 2025-08-25 Listed $93,000 Fizber.com

Property tax history

+28.7%/yr

Latest (2024): $434 · -8.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…