CashFlowRE
Sign in Sign up
34 Alma Dr
C Composite 55.12
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 +19.5/30.0
  • Appreciation +10.0/10.0
  • DSCR +6.1/10.0
  • 1% rule +4.2/10.0
  • ARV discount +3.8/15.0
  • Schools +3.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$185,500

34 Alma Dr · Highland, AR 72542
4 bd · 2.0 ba · 1,490 sqft · SingleFamily public records · 26 Days on market
Built 1993 Est $171k · 8% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Beautiful 4 bedroom, 2 bathroom home in Highland, AR offering 1,850 square feet of comfortable living space. KEY FEATURES: Upstairs office 2 outdoor sheds Jack & amp; Jill bathroom HUGE walk in closet off master bedroom Gas log fire place Corner lot Circle drive Concrete circle pad in the back yard, perfect for pool 3 different electric outlets in back yard 1 electric outlet on front porch Beautiful bay window in living room AND SO MUCH MORE Inside you will discover a bright and open floor plan featuring generous living areas, ideal for family gatherings or quiet evenings at home. The well-appointed kitchen provides ample cabinet and counter space, making meal preparation both c

Key facts

  • Upstairs office
  • Walk in closet
  • Outdoor sheds

Tags

UPSTAIRS OFFICEOUTDOOR SHEDSJACK AND JILL BATHROOMWALK IN CLOSETGAS LOG FIRE PLACECORNER LOT

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 4-bed/2.0-bath single-family listed at $186k.

Deal economics

  • At list price, monthly cash flow is $209 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $170k (8.3% below list).
  • Recommended offer: $170k (8.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 64/100 on livability (#169 in AR) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A; Watch: schools F, amenities F, commute F.
  • Highland School District (town): math 43% / reading 39% proficiency, ranked #66 of 238 in AR (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 131 active listings in the ZIP; 4 units permitted in Sharp County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $20k of equity ($1k loan paydown + $19k appreciation (10.0% local appreciation)).
  • Sharp County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $52k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($183k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 4y 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.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $170,167 (8.3% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
0.92%
Cap rate
7.64%
Cash-on-cash
4.83%
DSCR
1.21
GRM
9.1

CMA / ARV

ARV (on-the-fly)
$171,350
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
36 Alma Ln Ln 0.16mi 3/2.0 (-1) 1,566 (+5%) 7mo $180,000 $115 73
108 Dusty Trl 0.05mi 3/2.0 (-1) 1,280 (-14%) 9mo $204,900 $160 62
14 Mixtec Cir 0.58mi 3/2.0 (-1) 1,413 (-5%) 10mo $115,000 $81 51
4 Miccosukee Dr 0.69mi 3/2.0 (-1) 1,520 (+2%) 14mo $174,900 $115 48
104 Dusty Trl 0.43mi 3/2.0 (-1) 1,280 (-14%) 14mo $225,000 $176 40
1 Paracas Trce 0.54mi 3/1.5 (-1) 1,696 (+14%) 6mo $160,000 $94 39
32 Opalochee Dr 0.52mi 4/2.0 1,315 (-12%) 21mo $148,000 $113 39

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
27.8%
Equity multiple
3.20×
Total profit
$114,271
Equity at exit
$167,113
10-year hold
IRR
24.2%
Equity multiple
7.27×
Total profit
$325,916
Equity at exit
$360,386

Cash invested: $51,940 (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 72542

Home prices YoY
26.5%
Active inventory
131
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,702 medium interval (Pro) →
Mortgage (P&I)
$973
Tax from tax record
$85 /mo · $1,024/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$357
Net cashflow
$209

Break-even live

Break-even rent $1,437
Max offer price $185,500
Occupancy floor 83%

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
$46,375
Closing costs
$5,565
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 35 events

  1. 2026-06-19
    days on market $185,500 Active 26 DOM
  2. 2026-06-18
    days on market $185,500 Active 25 DOM
  3. 2026-06-17
    days on market $185,500 Active 24 DOM
  4. 2026-06-16
    pricedays on market $185,500 Active 23 DOM
  5. 2026-06-15
    days on market $189,900 Active 22 DOM
  6. 2026-06-14
    days on market $189,900 Active 20 DOM
  7. 2026-06-12
    days on market $189,900 Active 19 DOM
  8. 2026-06-09
    days on market $189,900 Active 16 DOM
  9. 2026-06-08
    days on market $189,900 Active 15 DOM
  10. 2026-06-07
    days on market $189,900 Active 14 DOM
  11. 2026-06-04
    days on market $189,900 Active 10 DOM
  12. 2026-06-02
    days on market $189,900 Active 9 DOM
  13. 2026-06-01
    days on market $189,900 Active 8 DOM
  14. 2026-05-31
    days on market $189,900 Active 7 DOM
  15. 2026-05-31
    days on market $189,900 Active 6 DOM
  16. 2026-05-25
    listed $189,900 Active
  17. 2026-04-23
    historical
  18. 2026-04-16
    price $197,000
  19. 2026-02-26
    listed $197,500 New Listing
  20. 2026-02-26
    historical
  21. 2026-01-27
    price $197,500
  22. 2025-11-15
    price $200,000
  23. 2025-10-25
    price $205,500
  24. 2025-10-07
    price $214,500
  25. 2025-09-20
    price $217,000
  26. 2025-09-13
    price $220,000
  27. 2025-08-29
    listed $225,000 New Listing
  28. 2023-04-14
    soldstatus $180,300 Sold
  29. 2023-02-26
    status Under Contract
  30. 2023-02-26
    status Back on Market
  31. 2022-12-15
    historical
  32. 2022-07-22
    soldstatus $150,000
  33. 2022-06-14
    listed $189,900 New Listing
  34. 2006-11-14
    soldstatus $60,000
  35. 1997-12-10
    soldstatus $55,000

ⓘ 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
$1,024 · $85/mo
Projected year-2 tax
$1,187 · $99/mo
Expected delta
+$163/yr (+$14/mo · 16.0%)

ⓘ 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 5/10 Major
  • 🌡 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
$20,420
− Mortgage interest
−$10,391
− Property taxes
−$1,024
− Insurance
−$928
− Repairs & maintenance
−$1,634
− Management
−$1,634
− Depreciation
−$5,396
Taxable loss
−$586
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$141
After-tax cash flow
$2,648/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
Highland School District
NCES district ID
0507770
Math proficiency
43% ▼ -7.00%
Reading proficiency
39% ▼ -9.00%
Median HH income
$32,066
Composite
33.63/100
National rank
#5400
State rank
#66 of 238 in AR

Livability — Highland

Score
64/100
State rank
#169
US rank
#14238

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Highland, AR
Population (ZIP)
3,829

Population outlook (Sharp County) Hauer SSP2

Today (2025)
16,170 people
By 2030
15,711 · -2.8%
By 2040
14,974 · -7.4%
By 2050
14,420 · -10.8%
By 2075
13,235 · -18.2%
By 2100
11,492 · -28.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Two or more races 9% Asian 1%
Common ancestry
Lithuanian 9% Slovak 3% Italian 2%
Foreign-born
1%
Languages at home
99% English-only · Other Indo-European 1%

Political lean MEDSL · Sharp

2024 margin
Solid R (+62.7) · D 17.7% · R 80.4% · Other 1.9%
2008→2024 swing
-33.7pp toward R · 2008: -28.9pp · 2024: -62.7pp
All cycles
2024: R+62.7 2020: R+60.0 2016: R+54.7 2012: R+38.8 2008: R+28.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 40.05%
Current HPI
191.38
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

+245.3% since first listed
20 events — show timeline
  • 2026-05-25 Listed $189,900 FSBO.com
  • 2026-04-23 Listing Removed CARMLS
  • 2026-04-16 Price Changed $197,000 CARMLS
  • 2026-02-26 Listed $197,500 CARMLS
  • 2026-02-26 Listing Removed CARMLS
  • 2026-01-27 Price Changed $197,500 CARMLS
  • 2025-11-15 Price Changed $200,000 CARMLS
  • 2025-10-25 Price Changed $205,500 CARMLS
  • 2025-10-07 Price Changed $214,500 CARMLS
  • 2025-09-20 Price Changed $217,000 CARMLS
  • 2025-09-13 Price Changed $220,000 CARMLS
  • 2025-08-29 Listed $225,000 CARMLS
  • 2023-04-14 Sold (MLS) $180,300 CARMLS
  • 2023-02-26 Pending CARMLS
  • 2023-02-26 Relisted CARMLS
  • 2022-12-15 Listing Removed CARMLS
  • 2022-07-22 Sold (Public Records) $150,000 Public Records
  • 2022-06-14 Listed $189,900 CARMLS
  • 2006-11-14 Sold (Public Records) $60,000 Public Records
  • 1997-12-10 Sold (Public Records) $55,000 Public Records

Property tax history

+16.7%/yr

Latest (2025): $1,024 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…