CashFlowRE
Sign in Sign up
1901 S Cherry St
C Composite 58.09
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.6/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$29,500

1901 S Cherry St · Pine Bluff, AR 71603
3 bd · 1.0 ba · 1,561 sqft · SingleFamily public records · 801 Days on market
Built 1899 10,018 sqft lot $19/sqft · 31% above area Est $22k · 31% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Calling all investors or first time homebuyers looking for a fixer upper that has tons of potential. Sound the alarm!!! This is the one you need to invest in. With some tlc, this property has the potential to become a beautiful swan. Come take a look to see how you can make it your own personal design and style. Call for a tour today. Agents see remarks.

Key facts

  • 0.23 acre lot
  • Built 1899
  • Listed 800 days

Tags

FIXER UPPER POTENTIALPERSONAL DESIGN OPPORTUNITY

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/1.0-bath single-family listed at $30k.

Deal economics

  • At list price, monthly cash flow is $459 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($838 rent vs $30k).
  • Recommended offer: $26k (12.0% below list) — sets the bar for market timing.
  • Cap rate 24.9% vs local median 9.0% in Pine Bluff — 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 50/100 on livability (#483 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: schools F, crime F, amenities F.
  • Pine Bluff School District (urban): math 6% / reading 9% proficiency, ranked #236 of 238 in AR (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 85% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 212 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 62 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $204 of loan paydown is wiped out by about $885 of value loss. Plan a longer hold.
  • Jefferson County population projected at -33% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 801 days — a 12% lower offer ($26k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $8k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $11k; list at $30k implies a 168% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1899 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $25,960 (12.0% below list)

Questions for the listing agent

  1. It's been on market 801 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 1899 — 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. 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
2.84%
Cap rate
24.95%
Cash-on-cash
66.62%
DSCR
3.96
GRM
2.9

CMA / ARV

ARV (median comp)
$22,477
List price
$29,500
Delta
31.25%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1504 W 18th Ave 0.25mi 3/2.0 1,530 (-2%) 10mo $15,000 $10 72
1704 S Cedar 0.39mi 3/2.0 1,586 (+2%) 7mo $43,000 $27 69
1508 W 18th Ave 0.26mi 3/2.0 1,611 (+3%) 11mo $15,000 $9 69
2800 S Cherry St 0.61mi 3/1.5 1,546 (-1%) 3mo $90,000 $58 66
702 W 20th Ave 0.23mi 3/1.0 1,360 (-13%) 18mo $30,000 $22 53
2212 S Maple St 0.57mi 3/1.5 1,340 (-14%) 0mo $42,000 $31 48
1000 W 12th 0.51mi 3/2.0 1,688 (+8%) 16mo $129,900 $77 46
402 W 15th Ave 0.49mi 3/2.0 1,778 (+14%) 10mo $97,500 $55 42
1416 W 14th 0.41mi 2/1.0 (-1) 1,376 (-12%) 20mo $22,000 $16 40
2104 W 21st Ave 0.62mi 4/2.0 (+1) 1,388 (-11%) 7mo $50,000 $36 38
1507 W 29th Ave 0.71mi 4/1.5 (+1) 1,423 (-9%) 17mo $35,000 $25 31
3000 S Poplar St 0.74mi 2/1.0 (-1) 1,338 (-14%) 8mo $17,000 $13 30

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
65.9%
Equity multiple
3.96×
Total profit
$24,437
Equity at exit
$4,399
10-year hold
IRR
70.2%
Equity multiple
8.14×
Total profit
$58,937
Equity at exit
$2,551

Cash invested: $8,260 (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 71603

Home prices YoY
-26.0%
Active inventory
212
Price-to-rent
2.9×

Monthly cashflow live

Estimated rent
$838 medium interval (Pro) →
Mortgage (P&I)
$155
Tax est. 1.5%
$37 /mo · $442/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$176
Net cashflow
$459

Break-even live

Break-even rent $258
Max offer price $29,500
Occupancy floor 40%

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
$7,375
Closing costs
$885
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
304 W Harding Ave Unit 3 Pine Bluff, AR 2.0 1.0 1180 $715 $0.61 44d 1 0.48mi
2404 S Walnut St Pine Bluff, AR 2.0 1.0 1100 $700 $0.64 44d 1 0.53mi
107 S Beech St Pine Bluff, AR 3.0 2.0 1346 $850 $0.63 44d 1 1.34mi

Listing history 27 events

  1. 2026-06-19
    days on market $29,500 Active 801 DOM
  2. 2026-06-18
    days on market $29,500 Active 800 DOM
  3. 2026-06-17
    days on market $29,500 Active 799 DOM
  4. 2026-06-16
    days on market $29,500 Active 798 DOM
  5. 2026-06-15
    days on market $29,500 Active 797 DOM
  6. 2026-06-14
    days on market $29,500 Active 795 DOM
  7. 2026-06-12
    days on market $29,500 Active 794 DOM
  8. 2026-06-09
    days on market $29,500 Active 791 DOM
  9. 2026-06-08
    days on market $29,500 Active 790 DOM
  10. 2026-06-07
    days on market $29,500 Active 789 DOM
  11. 2026-06-05
    days on market $29,500 Active 786 DOM
  12. 2026-06-03
    days on market $29,500 Active 785 DOM
  13. 2026-06-02
    days on market $29,500 Active 784 DOM
  14. 2026-06-01
    days on market $29,500 Active 783 DOM
  15. 2026-05-31
    days on market $29,500 Active 782 DOM
  16. 2026-05-30
    days on market $29,500 Active 781 DOM
  17. 2026-05-13
    price $29,500 356-char remark
    Show marketing remark (356 chars)

    Calling all investors or first time homebuyers looking for a fixer upper that has tons of potential. Sound the alarm!!! This is the one you need to invest in. With some tlc, this property has the potential to become a beautiful swan. Come take a look to see how you can make it your own personal design and style. Call for a tour today. Agents see remarks.

  18. 2026-01-01
    status Back on Market 356-char remark
    Show marketing remark (356 chars)

    Calling all investors or first time homebuyers looking for a fixer upper that has tons of potential. Sound the alarm!!! This is the one you need to invest in. With some tlc, this property has the potential to become a beautiful swan. Come take a look to see how you can make it your own personal design and style. Call for a tour today. Agents see remarks.

  19. 2026-01-01
    historical 356-char remark
    Show marketing remark (356 chars)

    Calling all investors or first time homebuyers looking for a fixer upper that has tons of potential. Sound the alarm!!! This is the one you need to invest in. With some tlc, this property has the potential to become a beautiful swan. Come take a look to see how you can make it your own personal design and style. Call for a tour today. Agents see remarks.

  20. 2025-06-29
    status Back on Market 356-char remark
    Show marketing remark (356 chars)

    Calling all investors or first time homebuyers looking for a fixer upper that has tons of potential. Sound the alarm!!! This is the one you need to invest in. With some tlc, this property has the potential to become a beautiful swan. Come take a look to see how you can make it your own personal design and style. Call for a tour today. Agents see remarks.

  21. 2025-06-29
    historical 356-char remark
    Show marketing remark (356 chars)

    Calling all investors or first time homebuyers looking for a fixer upper that has tons of potential. Sound the alarm!!! This is the one you need to invest in. With some tlc, this property has the potential to become a beautiful swan. Come take a look to see how you can make it your own personal design and style. Call for a tour today. Agents see remarks.

  22. 2025-06-12
    price $30,500 356-char remark
    Show marketing remark (356 chars)

    Calling all investors or first time homebuyers looking for a fixer upper that has tons of potential. Sound the alarm!!! This is the one you need to invest in. With some tlc, this property has the potential to become a beautiful swan. Come take a look to see how you can make it your own personal design and style. Call for a tour today. Agents see remarks.

  23. 2024-05-27
    price $32,000 356-char remark
    Show marketing remark (356 chars)

    Calling all investors or first time homebuyers looking for a fixer upper that has tons of potential. Sound the alarm!!! This is the one you need to invest in. With some tlc, this property has the potential to become a beautiful swan. Come take a look to see how you can make it your own personal design and style. Call for a tour today. Agents see remarks.

  24. 2024-04-09
    listed $37,000 New Listing 356-char remark
    Show marketing remark (356 chars)

    Calling all investors or first time homebuyers looking for a fixer upper that has tons of potential. Sound the alarm!!! This is the one you need to invest in. With some tlc, this property has the potential to become a beautiful swan. Come take a look to see how you can make it your own personal design and style. Call for a tour today. Agents see remarks.

  25. 2016-02-11
    soldstatus $11,000
  26. 2010-09-09
    soldstatus $17,000
  27. 1988-06-22
    soldstatus $21,000

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 19% 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
$10,062
− Mortgage interest
−$1,652
− Property taxes
−$442
− Insurance
−$148
− Repairs & maintenance
−$805
− Management
−$805
− Depreciation
−$858
Taxable income
$5,351
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,284
After-tax cash flow
$4,218/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
Pine Bluff School District
NCES district ID
0500026
Math proficiency
6% ▼ -9.00%
Reading proficiency
9% ▼ -7.00%
Median HH income
$32,374
Composite
5.86/100
National rank
#10014
State rank
#236 of 238 in AR

Livability — Pine Bluff

Score
50/100
State rank
#483
US rank
#25645

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pine Bluff, AR
County
Jefferson County · 29,578 people
City population
29,578
Metro
Pine Bluff, AR
Population (ZIP)
29,578
Household income
$53,130
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
657.0

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
63,110 people
By 2030
58,519 · -7.3%
By 2040
49,740 · -21.2%
By 2050
42,331 · -32.9%
By 2075
29,591 · -53.1%
By 2100
21,047 · -66.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Black (62%)
Race & ethnicity
Black 62% White 33% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Italian 2% Slovak 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Jefferson

2024 margin
Strong D (+20.1) · D 59.2% · R 39.2% · Other 1.6%
2008→2024 swing
-6.2pp toward R · 2008: 26.3pp · 2024: 20.1pp
All cycles
2024: D+20.1 2020: D+21.7 2016: D+25.3 2012: D+29.0 2008: D+26.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -72.43%
Current HPI
206.5994
Rent YoY
Metro
Pine Bluff, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+40.5% since first listed
11 events — show timeline
  • 2026-05-13 Price Changed $29,500 CARMLS
  • 2026-01-01 Relisted CARMLS
  • 2026-01-01 Listing Removed CARMLS
  • 2025-06-29 Relisted CARMLS
  • 2025-06-29 Listing Removed CARMLS
  • 2025-06-12 Price Changed $30,500 CARMLS
  • 2024-05-27 Price Changed $32,000 CARMLS
  • 2024-04-09 Listed $37,000 CARMLS
  • 2016-02-11 Sold (Public Records) $11,000 Public Records
  • 2010-09-09 Sold (Public Records) $17,000 Public Records
  • 1988-06-22 Sold (Public Records) $21,000 Public Records

Property tax history

-32.6%/yr

Latest (2025): $2 · +65.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…