CashFlowRE
Sign in Sign up
70 S C St
D+ Composite 48.29
Why this score? — see what drove the D+ 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).

  • ARV discount +15.0/15.0
  • Cash flow +8.1/30.0
  • Appreciation +7.4/10.0
  • Schools +4.6/10.0
  • Livability +3.5/5.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.2/10.0

$159,000

70 S C St · Pottsville, AR 72858
3 bd · 2.0 ba · 1,386 sqft · SingleFamily public records · 120 Days on market
Built 1964 0.34 ac lot Est $208k · 24% under

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

Listing remarks MLS

Looking for a very affordable home that's walking distance to the Pottsville Elementary School to call your own? Take a look at this 3 bedroom 2 bathroom home with a very spacious backyard to enjoy. Book your private showing today.

Key facts

  • Large backyard
  • Functional layout
  • Fresh interior paint

Tags

LARGE BACKYARDWOOD PRIVACY FENCENEWLY REMODELED BATHROOMSFRESH INTERIOR PAINTNEW LAMINATE FLOORINGFUNCTIONAL LAYOUT

Property features AI

Finance

  • HOA & community: Monthly association fee; Near schools

Exterior

  • Parking: Attached carport (1 covered space); No driveway
  • Utilities: Electricity available; Natural gas available; High-speed internet available
  • Home design: Single-story; Entry on crawlspace; Vinyl siding; Architectural shingle roof
  • Construction: Vinyl siding construction; Crawlspace foundation; Built with architectural shingle roof
  • Exterior features: Deck; Storage structure; Unpaved driveway; Back yard wood privacy fencing; Cleared, level, open city lot; Public road frontage; Paved road surface

Interior

  • Kitchen: Dishwasher; Gas range; Refrigerator
  • Bedrooms: Bonus room
  • Flooring: Laminate; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Ceiling fan(s); Eat-in kitchen; Window treatments; Double pane windows; Blinds
  • Laundry & utility: Washer hookup; Dryer hookup; Gas water heater

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 $159k.

Deal economics

  • At list price, monthly cash flow is $-153 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $137k (14.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $120k (24.7% below list).
  • Recommended offer: $120k (24.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 69/100 on livability (#61 in AR) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Pottsville School District (rural): math 55% / reading 54% proficiency, ranked #8 of 238 in AR (top 3%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 20 active listings in the ZIP; 55 units permitted in Pope County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $9k of equity ($1k loan paydown + $8k appreciation (4.8% local appreciation)).
  • Pope County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 5, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 120 days — a 9% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 11y ago; this cycle's ask has dropped $26k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $119,672 (24.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 120 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  3. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.75%
Cap rate
5.14%
Cash-on-cash
-4.13%
DSCR
0.82
GRM
11.1

CMA / ARV

ARV (on-the-fly)
$207,900
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2 Fox Creek Ct 0.71mi 3/2.0 1,292 (-7%) 10mo $195,000 $151 47
8 Fox Creek Ct 0.67mi 3/2.0 1,514 (+9%) 16mo $218,000 $144 40
1 Fox Creek Ct 0.72mi 3/2.0 1,456 (+5%) 24mo $219,000 $150 38

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

Projected returns pro-forma

4.82% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
8.9%
Equity multiple
1.57×
Total profit
$25,265
Equity at exit
$88,370
10-year hold
IRR
10.7%
Equity multiple
2.92×
Total profit
$85,676
Equity at exit
$151,100

Cash invested: $44,520 (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 72858

Home prices YoY
1.9%
Active inventory
20
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$1,197 medium interval (Pro) →
Mortgage (P&I)
$834
Tax est. 1.5%
$199 /mo · $2,385/yr
Insurance
$66
HOA
$0
Vacancy / Maint / Mgmt
$251
Net cashflow
$-153

Break-even live

Break-even rent $1,391
Max offer price $136,802
Occupancy floor

Sensitivity live

Price -10% $-44 -5% $-98 +0% $-153 +5% $-208 +10% $-263
Rent -10% $-248 -5% $-201 +0% $-153 +5% $-106 +10% $-59
Rate -1.0pp $-73 -0.5pp $-113 base $-153 +0.5pp $-195 +1.0pp $-237

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
$39,750
Closing costs
$4,770
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 20 events

  1. 2026-06-07
    statusdays on market $159,000 Pending 120 DOM
  2. 2026-06-05
    days on market $159,000 Active 119 DOM
  3. 2026-06-03
    days on market $159,000 Active 118 DOM
  4. 2026-06-02
    days on market $159,000 Active 117 DOM
  5. 2026-06-01
    days on market $159,000 Active 116 DOM
  6. 2026-05-31
    days on market $159,000 Active 115 DOM
  7. 2026-05-30
    days on market $159,000 Active 114 DOM
  8. 2026-04-27
    price $159,000
  9. 2026-04-13
    price $169,000
  10. 2026-04-07
    price $175,000
  11. 2026-02-24
    price $178,000
  12. 2026-02-05
    listed $185,000 Active
  13. 2024-08-02
    soldstatus $140,000
  14. 2024-08-01
    soldstatus $140,000 231-char remark
    Show marketing remark (27 chars)

    Sold before entering CARMLS

  15. 2024-08-01
    soldstatus $140,000 27-char remark
    Show marketing remark (27 chars)

    Sold before entering CARMLS

  16. 2024-07-30
    listed $135,000 27-char remark
    Show marketing remark (27 chars)

    Sold before entering CARMLS

  17. 2024-06-01
    listed $135,000 231-char remark
    Show marketing remark (231 chars)

    Looking for a very affordable home that's walking distance to the Pottsville Elementary School to call your own? Take a look at this 3 bedroom 2 bathroom home with a very spacious backyard to enjoy. Book your private showing today.

  18. 2015-09-16
    soldstatus $80,000
  19. 2015-09-11
    soldstatus $80,000
  20. 2015-03-21
    listed $82,900

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$14,361
− Mortgage interest
−$8,906
− Property taxes
−$2,385
− Insurance
−$795
− Repairs & maintenance
−$1,149
− Management
−$1,149
− Depreciation
−$4,625
Taxable loss
−$4,649
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,116
After-tax cash flow
$-725/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
Pottsville School District
NCES district ID
0511700
Math proficiency
55% ▼ -13.00%
Reading proficiency
54% ▼ -10.00%
Median HH income
$46,088
Composite
46.15/100
National rank
#2501
State rank
#8 of 238 in AR

Livability — Pottsville

Score
69/100
State rank
#61
US rank
#8229

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pottsville, AR
Population (ZIP)
2,917

Population outlook (Pope County) Hauer SSP2

Today (2025)
66,303 people
By 2030
67,635 · +2.0%
By 2040
70,046 · +5.6%
By 2050
72,107 · +8.8%
By 2075
78,042 · +17.7%
By 2100
82,343 · +24.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Hispanic / Latino 18% Two or more races 4%
Hispanic origin (detail)
Mexican 15% Puerto Rican 2%
Common ancestry
Lithuanian 3% Slovak 2%
Foreign-born
6% · Canada
Languages at home
87% English-only · Spanish 13%

Political lean MEDSL · Pope

2024 margin
Solid R (+52.2) · D 22.7% · R 74.9% · Other 2.4%
2008→2024 swing
-8.9pp toward R · 2008: -43.3pp · 2024: -52.2pp
All cycles
2024: R+52.2 2020: R+50.4 2016: R+50.5 2012: R+47.2 2008: R+43.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.82%
Current HPI
260.631
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

+91.8% since first listed
13 events — show timeline
  • 2026-04-27 Price Changed $159,000 NWARMLS
  • 2026-04-13 Price Changed $169,000 NWARMLS
  • 2026-04-07 Price Changed $175,000 NWARMLS
  • 2026-02-24 Price Changed $178,000 NWARMLS
  • 2026-02-05 Listed $185,000 NWARMLS
  • 2024-08-02 Sold (Public Records) $140,000 Public Records
  • 2024-08-01 Sold (MLS) $140,000 CARMLS
  • 2024-08-01 Sold (MLS) $140,000 NWARMLS
  • 2024-07-30 Listed $135,000 CARMLS
  • 2024-06-01 Listed $135,000 NWARMLS
  • 2015-09-16 Sold (Public Records) $80,000 Public Records
  • 2015-09-11 Sold (MLS) $80,000 NWARMLS
  • 2015-03-21 Listed $82,900 NWARMLS

Property tax history

-35.1%/yr

Latest (2025): $12 · -89.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…