CashFlowRE
Sign in Sign up
709 Owl Dr
B+ Composite 75.47
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$79,900

709 Owl Dr · Horseshoe Bend, AR 72512
2 bd · 1.0 ba · 1,137 sqft · SingleFamily public records · 109 Days on market
Built 1973 0.80 ac lot Est $135k · 41% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This inviting 2 bedroom, 1.5 bath home offers the perfect blend of convenience and privacy. Located just minutes from town, it feels wonderfully secluded thanks to its quiet setting and spacious double lot. Featuring a new durable metal roof and a fenced backyard ideal for your fur babies, this property has fantastic potential. With a few updates, it could shine as a cozy starter home, a smart rental investment, or a comfortable retirement retreat. Additional highlights include: • Oversized yard on two lots • Extra room for additional bedroom, storage or projects• Room to personalize • Peaceful surroundings with easy access to amenities If you're looking for a property with room to grow and the chance to make it your own, this one is full of opportunity.

Key facts

  • Oversized yard
  • Double lot
  • Extra room

Tags

DOUBLE LOTFENCED BACKYARDOVERSIZED YARDEXTRA ROOMPEACEFUL SURROUNDINGS

Property features AI

Finance

  • Other: Approx. 0.8 acre lot
  • Financial info: Financing available: Conventional loans, cash purchase, in-house financing

Exterior

  • Parking: 1 car parking
  • Utilities: Public water; Septic system; Satellite TV available
  • Home design: Single-family property; Located in Pioneer Park subdivision; Facing direction not specified; Entry level not specified
  • Construction: Metal/Vinyl siding; Metal roof; Crawl space foundation; Built year not specified
  • Exterior features: Patio; Deck; Paved road access; Level lot in subdivision

Interior

  • Kitchen: Electric range; Dishwasher
  • Flooring: Carpet; Laminate
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central electric heat; Window air conditioning units
  • Interior features: Washer connection; Electric dryer connection; Electric water heater; Sheetrock walls/ceilings
  • Laundry & utility: Washer connection; Electric dryer connection

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 2-bed/1.0-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $515 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $73k (9.0% below list) — sets the bar for market timing.
  • Cap rate 14.0% vs local median 6.1% in Horseshoe Bend — 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 64/100 on livability (#183 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: schools F, amenities F, commute F.
  • Izard CountyConsolidated School District (rural): math 27% / reading 29% proficiency, ranked #171 of 238 in AR (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 442 active listings in the ZIP; 6 units permitted in Izard County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $552 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Izard County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 109 days — a 9% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 11y 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.
Recommended offer $72,709 (9.0% below list)

Questions for the listing agent

  1. It's been on market 109 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — 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
1.69%
Cap rate
14.03%
Cash-on-cash
27.63%
DSCR
2.23
GRM
4.9

CMA / ARV

ARV (on-the-fly)
$135,303
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1513 Mockingbird Ln 0.11mi 2/1.0 1,024 (-10%) 22mo $105,000 $103 60
604 N Bend Dr 0.75mi 3/2.0 (+1) 1,290 (+14%) 3mo $153,000 $119 31

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
21.7%
Equity multiple
1.89×
Total profit
$19,886
Equity at exit
$11,913
10-year hold
IRR
29.8%
Equity multiple
3.67×
Total profit
$59,651
Equity at exit
$6,908

Cash invested: $22,372 (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 72512

Home prices YoY
-8.3%
Active inventory
442
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,351 medium interval (Pro) →
Mortgage (P&I)
$419
Tax est. 1.5%
$100 /mo · $1,198/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$284
Net cashflow
$515

Break-even live

Break-even rent $699
Max offer price $79,900
Occupancy floor 57%

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
$19,975
Closing costs
$2,397
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 29 events

  1. 2026-06-19
    days on market $79,900 Active 109 DOM
  2. 2026-06-18
    days on market $79,900 Active 108 DOM
  3. 2026-06-17
    days on market $79,900 Active 107 DOM
  4. 2026-06-16
    days on market $79,900 Active 106 DOM
  5. 2026-06-15
    days on market $79,900 Active 105 DOM
  6. 2026-06-14
    days on market $79,900 Active 103 DOM
  7. 2026-06-13
    days on market $79,900 Active 102 DOM
  8. 2026-06-09
    days on market $79,900 Active 99 DOM
  9. 2026-06-08
    days on market $79,900 Active 98 DOM
  10. 2026-06-07
    days on market $79,900 Active 97 DOM
  11. 2026-06-04
    days on market $79,900 Active 93 DOM
  12. 2026-06-02
    days on market $79,900 Active 92 DOM
  13. 2026-06-01
    days on market $79,900 Active 91 DOM
  14. 2026-05-31
    days on market $79,900 Active 90 DOM
  15. 2026-05-31
    days on market $79,900 Active 89 DOM
  16. 2026-02-27
    listed $79,900 New Listing
    Show marketing remark (787 chars)

    This inviting 2 bedroom, 1.5 bath home offers the perfect blend of convenience and privacy. Located just minutes from town, it feels wonderfully secluded thanks to its quiet setting and spacious double lot. Featuring a new durable metal roof and a fenced backyard ideal for your fur babies, this property has fantastic potential. With a few updates, it could shine as a cozy starter home, a smart rental investment, or a comfortable retirement retreat. Additional highlights include: • Oversized yard on two lots • Extra room for additional bedroom, storage or projects• Room to personalize • Peaceful surroundings with easy access to amenities If you're looking for a property with room to grow and the chance to make it your own, this one is full of opportunity.

  17. 2026-02-27
    listed $79,900 Active 787-char remark
    Show marketing remark (787 chars)

    This inviting 2 bedroom, 1.5 bath home offers the perfect blend of convenience and privacy. Located just minutes from town, it feels wonderfully secluded thanks to its quiet setting and spacious double lot. Featuring a new durable metal roof and a fenced backyard ideal for your fur babies, this property has fantastic potential. With a few updates, it could shine as a cozy starter home, a smart rental investment, or a comfortable retirement retreat. Additional highlights include: • Oversized yard on two lots • Extra room for additional bedroom, storage or projects• Room to personalize • Peaceful surroundings with easy access to amenities If you're looking for a property with room to grow and the chance to make it your own, this one is full of opportunity.

  18. 2026-01-02
    historical
  19. 2025-11-13
    price $120,000
  20. 2025-10-13
    price $126,500
  21. 2025-09-30
    listed $128,000 New Listing
  22. 2021-09-02
    soldstatus $79,500
  23. 2021-08-27
    soldstatus $79,500 Sold
  24. 2021-08-06
    status Under Contract
  25. 2021-07-19
    historical
  26. 2021-07-13
    listed $79,500 New Listing
  27. 2015-11-20
    historical
  28. 2015-06-03
    listed $54,900 Active
  29. 2005-09-20
    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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% 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
$16,213
− Mortgage interest
−$4,476
− Property taxes
−$1,198
− Insurance
−$400
− Repairs & maintenance
−$1,297
− Management
−$1,297
− Depreciation
−$2,324
Taxable income
$5,221
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,253
After-tax cash flow
$4,929/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
Izard CountyConsolidated School District
NCES district ID
0500021
Math proficiency
27% ▼ -15.00%
Reading proficiency
29% ▼ -16.00%
Median HH income
$30,245
Composite
22.66/100
National rank
#8047
State rank
#171 of 238 in AR

Livability — Horseshoe Bend

Score
64/100
State rank
#183
US rank
#14584

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Horseshoe Bend, AR
City population
2,458
Population (ZIP)
2,458

Population outlook (Izard County) Hauer SSP2

Today (2025)
13,018 people
By 2030
12,761 · -2.0%
By 2040
12,331 · -5.3%
By 2050
12,041 · -7.5%
By 2075
11,516 · -11.5%
By 2100
10,549 · -19.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 11% Hispanic / Latino 2%
Common ancestry
Romanian 4% Lithuanian 4% Serbian 2%
Foreign-born
0%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Izard

2024 margin
Solid R (+65.9) · D 16.0% · R 81.9% · Other 2.1%
2008→2024 swing
-39.1pp toward R · 2008: -26.9pp · 2024: -65.9pp
All cycles
2024: R+65.9 2020: R+62.1 2016: R+54.3 2012: R+37.8 2008: R+26.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -16.58%
Current HPI
184.0807
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

+232.9% since first listed
14 events — show timeline
  • 2026-02-27 Listed $79,900 Batesville
  • 2026-02-27 Listed $79,900 CARMLS
  • 2026-01-02 Listing Removed CARMLS
  • 2025-11-13 Price Changed $120,000 CARMLS
  • 2025-10-13 Price Changed $126,500 CARMLS
  • 2025-09-30 Listed $128,000 CARMLS
  • 2021-09-02 Sold (Public Records) $79,500 Public Records
  • 2021-08-27 Sold (MLS) $79,500 CARMLS
  • 2021-08-06 Pending CARMLS
  • 2021-07-19 Listing Removed CARMLS
  • 2021-07-13 Listed $79,500 CARMLS
  • 2015-11-20 Listing Removed CARMLS
  • 2015-06-03 Listed $54,900 CARMLS
  • 2005-09-20 Sold (Public Records) $24,000 Public Records

Property tax history

-6.7%/yr

Latest (2025): $57 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…