CashFlowRE
Sign in Sign up
701 Honeysuckle Hills Ct
C Composite 56.37
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 +15.4/30.0
  • ARV discount +11.5/15.0
  • Appreciation +10.0/10.0
  • DSCR +4.7/10.0
  • Livability +3.4/5.0
  • Schools +3.2/10.0
  • 1% rule +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$215,000

701 Honeysuckle Hills Ct · Redfield, AR 72132
3 bd · 2.0 ba · 1,471 sqft · SingleFamily public records · 42 Days on market
Built 1996 0.33 ac lot $146/sqft · 9% below area Est $236k · 9% under

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

Listing remarks MLS

Beautifully maintained home in the rural town of Redfield. Possible 100% RD Loan for qualified buyer! White Hall Schools. MANY UPDATES: HVAC, water heater, garbage disposal, carpet, hardwood flooring, bathrooms remodeled with new counters, tile, sinks & toilets, new kitchen counter tops & sink, new paint throughout, new storm door. Taxes reflect H/S Credit.

Key facts

  • New ac unit
  • Updated floors
  • Newer water heater

Tags

UPDATED FLOORSNEW AC UNITNEWER WATER HEATERFIREPLACEFULLY FENCED BACKYARDSHORT DRIVE TO LITTLE ROCK

Property features AI

Finance

  • Other: Approximate lot size: 0.33 acre; Approximate living area recorded from tax records
  • HOA & community: Annual HOA/fee frequency

Exterior

  • Parking: Garage; Parking pads; Space for 2 cars
  • Utilities: Public sewer; Public water; Municipal electric service (Entergy); Natural gas
  • Home design: Brick and metal/vinyl siding exterior; Inside city limits; Subdivision: HONEYSUCKLE HILLS ADD
  • Construction: Architectural shingle roof; Slab foundation
  • Exterior features: Fully fenced yard; Wood fence; Paved road access; Level lot; Corner lot; Located on a cul‑de‑sac; In a subdivision

Interior

  • Kitchen: Free‑standing stove; Electric range; Dishwasher
  • Flooring: Vinyl flooring; Tile flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (gas); Central cooling (electric)
  • Interior features: Washer connection; Electric dryer connection; Gas water heater; Wood-burning fireplace (site-built)
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 $215k.

Deal economics

  • At list price, monthly cash flow is $81 ($969/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 $175k (18.6% below list).
  • Recommended offer: $175k (18.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 68/100 on livability (#83 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: schools D+, amenities F, commute F.
  • White Hall School District (rural): math 36% / reading 38% proficiency, ranked #86 of 238 in AR (top 36%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 14 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 62 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $23k of equity ($1k loan paydown + $22k appreciation (10.0% local appreciation)).
  • Jefferson County population projected at -33% 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 $60k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($209k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 10y 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.
  • Current owner paid $132k; list at $215k implies a 63% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $175,000 (18.6% below list)

Questions for the listing agent

  1. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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.
  5. 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.
  6. 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
0.81%
Cap rate
6.74%
Cash-on-cash
1.61%
DSCR
1.07
GRM
10.2

CMA / ARV

ARV (median comp)
$236,228
List price
$215,000
Delta
-8.99%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
109 Honeysuckle Hills Dr 0.03mi 3/2.0 1,477 (+0%) 4mo $199,999 $135 95
609 Red Oak Acres Dr 0.42mi 3/2.0 1,474 (+0%) 9mo $175,000 $119 73
1009 Evening Sunset Cir 0.35mi 3/2.0 1,486 (+1%) 18mo $230,000 $155 67
812 Sunnyside Ln 0.42mi 3/2.0 1,645 (+12%) 11mo $244,000 $148 52
1019 Evening Sunset Cir 0.39mi 3/2.0 1,686 (+15%) 9mo $237,000 $141 50
808 Sunnyside Ln 0.43mi 3/2.0 1,684 (+14%) 22mo $244,000 $145 37

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
25.4%
Equity multiple
3.03×
Total profit
$122,149
Equity at exit
$193,689
10-year hold
IRR
22.4%
Equity multiple
6.91×
Total profit
$355,493
Equity at exit
$417,698

Cash invested: $60,200 (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 72132

Home prices YoY
11.4%
Active inventory
14
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,750 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$85 /mo · $1,017/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$368
Net cashflow
$81

Break-even live

Break-even rent $1,648
Max offer price $215,000
Occupancy floor 90%

Sensitivity live

Price -10% $202 -5% $142 +0% $81 +5% $20 +10% $-41
Rent -10% $-58 -5% $12 +0% $81 +5% $150 +10% $219
Rate -1.0pp $189 -0.5pp $135 base $81 +0.5pp $25 +1.0pp $-32

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
$53,750
Closing costs
$6,450
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
300 Evening Sunset Cir Redfield, AR 3.0 2.0–2.5 1437 $1,750 $1.22 15d 1 0.47mi

Listing history 28 events

  1. 2026-06-19
    days on market $215,000 Active 42 DOM
  2. 2026-06-18
    days on market $215,000 Active 41 DOM
  3. 2026-06-17
    days on market $215,000 Active 40 DOM
  4. 2026-06-16
    days on market $215,000 Active 39 DOM
  5. 2026-06-15
    days on market $215,000 Active 38 DOM
  6. 2026-06-14
    days on market $215,000 Active 36 DOM
  7. 2026-06-12
    days on market $215,000 Active 35 DOM
  8. 2026-06-09
    days on market $215,000 Active 32 DOM
  9. 2026-06-08
    days on market $215,000 Active 31 DOM
  10. 2026-06-07
    days on market $215,000 Active 30 DOM
  11. 2026-06-05
    days on market $215,000 Active 27 DOM
  12. 2026-06-03
    days on market $215,000 Active 26 DOM
  13. 2026-06-02
    days on market $215,000 Active 25 DOM
  14. 2026-06-01
    days on market $215,000 Active 24 DOM
  15. 2026-05-31
    days on market $215,000 Active 23 DOM
  16. 2026-05-30
    days on market $215,000 Active 22 DOM
  17. 2026-05-08
    listed $215,000 New Listing 432-char remark
  18. 2026-04-06
    historical
  19. 2026-02-10
    price $215,000
  20. 2026-01-06
    price $220,000
  21. 2025-11-25
    listed $230,000 New Listing
  22. 2017-02-01
    soldstatus $131,900
  23. 2017-01-31
    soldstatus $131,900 Sold
    Show marketing remark (373 chars)

    Beautifully maintained home in the rural town of Redfield. Possible 100% RD Loan for qualified buyer! White Hall Schools. MANY UPDATES: HVAC, water heater, garbage disposal, carpet, hardwood flooring, bathrooms remodeled with new counters, tile, sinks & toilets, new kitchen counter tops & sink, new paint throughout, new storm door. Taxes reflect H/S Credit.

  24. 2017-01-03
    status Under Contract
    Show marketing remark (373 chars)

    Beautifully maintained home in the rural town of Redfield. Possible 100% RD Loan for qualified buyer! White Hall Schools. MANY UPDATES: HVAC, water heater, garbage disposal, carpet, hardwood flooring, bathrooms remodeled with new counters, tile, sinks & toilets, new kitchen counter tops & sink, new paint throughout, new storm door. Taxes reflect H/S Credit.

  25. 2016-09-02
    price $140,000
    Show marketing remark (373 chars)

    Beautifully maintained home in the rural town of Redfield. Possible 100% RD Loan for qualified buyer! White Hall Schools. MANY UPDATES: HVAC, water heater, garbage disposal, carpet, hardwood flooring, bathrooms remodeled with new counters, tile, sinks & toilets, new kitchen counter tops & sink, new paint throughout, new storm door. Taxes reflect H/S Credit.

  26. 2016-07-22
    listed $149,900 New Listing
    Show marketing remark (373 chars)

    Beautifully maintained home in the rural town of Redfield. Possible 100% RD Loan for qualified buyer! White Hall Schools. MANY UPDATES: HVAC, water heater, garbage disposal, carpet, hardwood flooring, bathrooms remodeled with new counters, tile, sinks & toilets, new kitchen counter tops & sink, new paint throughout, new storm door. Taxes reflect H/S Credit.

  27. 2016-07-14
    historical
  28. 2016-06-17
    listed $147,500 New Listing

ⓘ 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
$1,017 · $85/mo
Projected year-2 tax
$1,376 · $115/mo
Expected delta
+$359/yr (+$30/mo · 35.3%)

ⓘ 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 6/10 Major 7 d/yr ≥109°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 15% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$21,000
− Mortgage interest
−$12,043
− Property taxes
−$1,017
− Insurance
−$1,075
− Repairs & maintenance
−$1,680
− Management
−$1,680
− Depreciation
−$6,255
Taxable loss
−$2,750
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$660
After-tax cash flow
$1,628/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
White Hall School District
NCES district ID
0514140
Math proficiency
36% ▼ -12.00%
Reading proficiency
38% ▼ -13.00%
Median HH income
$51,633
Composite
32.16/100
National rank
#5788
State rank
#86 of 238 in AR

Livability — Redfield

Score
68/100
State rank
#83
US rank
#9222

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Redfield, AR
City population
3,377
Population (ZIP)
3,377

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
Predominantly White (87%)
Race & ethnicity
White 87% Black 6% Two or more races 4% Asian 3%
Common ancestry
Serbian 2% Slovak 1% Iranian 1%
Foreign-born
2%
Languages at home
97% English-only · Other Indo-European 3% 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
▲ 24.02%
Current HPI
234.3903
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

+45.8% since first listed
12 events — show timeline
  • 2026-05-08 Listed $215,000 CARMLS
  • 2026-04-06 Listing Removed CARMLS
  • 2026-02-10 Price Changed $215,000 CARMLS
  • 2026-01-06 Price Changed $220,000 CARMLS
  • 2025-11-25 Listed $230,000 CARMLS
  • 2017-02-01 Sold (Public Records) $131,900 Public Records
  • 2017-01-31 Sold (MLS) $131,900 CARMLS
  • 2017-01-03 Pending CARMLS
  • 2016-09-02 Price Changed $140,000 CARMLS
  • 2016-07-22 Listed $149,900 CARMLS
  • 2016-07-14 Listing Removed CARMLS
  • 2016-06-17 Listed $147,500 CARMLS

Property tax history

-2.2%/yr

Latest (2025): $1,017 · -2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…