CashFlowRE
Sign in Sign up
716 W Sypert St
B- Composite 67.29
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 +23.4/30.0
  • ARV discount +12.9/15.0
  • DSCR +7.5/10.0
  • Appreciation +7.1/10.0
  • 1% rule +4.9/10.0
  • Schools +3.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$124,900

716 W Sypert St · Nashville, AR 71852
4 bd · 2.0 ba · 1,492 sqft · SingleFamily public records · 151 Days on market
Built 1964 0.27 ac lot $84/sqft · 12% below area Est $142k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this inviting 4-bedroom, 2 bath home conveniently located in the heart of Nashville. This well-maintained property offers a functional layout with ample space for family living, entertaining, or a home office setup. The exterior features classic curb appeal with mature trees providing shade and character, while the spacious yard offers room to relax or enjoy outdoor activities. Inside, you’ll find comfortable living areas, generously sized bedrooms, and two full bathrooms designed for everyday convenience. The home’s central location provides easy access to schools, shopping, dining, and local amenities, making it an excellent choice for families, first-time buyers, or investors. Motivated seller and with acceptable offer new roof could be installed. Don’t miss this opportunity to own a spacious home in a desirable, in-town location, schedule your showing today!

Key facts

  • Spacious yard
  • Classic curb appeal
  • Central location

Tags

FUNCTIONAL LAYOUTCLASSIC CURB APPEALMATURE TREESSPACIOUS YARDCOMFORTABLE LIVING AREASCENTRAL LOCATION

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 $125k.

Deal economics

  • At list price, monthly cash flow is $105 ($1k/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 $124k (0.6% below list).
  • Recommended offer: $110k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 3.6% in Nashville — 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 65/100 on livability (#153 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, crime D-, amenities F.
  • Nashville School District (town): math 37% / reading 41% proficiency, ranked #81 of 238 in AR (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 64 active listings in the ZIP; 1 units permitted in Howard County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($864 loan paydown + $5k appreciation (4.2% local appreciation)).
  • Howard County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (4.2% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 151 days — a 12% lower offer ($110k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 6y ago; this cycle's ask has dropped $15k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $54k; list at $125k implies a 131% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); moderate wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $109,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 151 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 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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?
  7. Crime grade is D 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?
  8. 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.
  9. 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.
  10. 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
0.99%
Cap rate
8.51%
Cash-on-cash
7.91%
DSCR
1.35
GRM
8.4

CMA / ARV

ARV (median comp)
$141,779
List price
$124,900
Delta
-11.91%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
502 N 6th St 0.52mi 3/2.0 (-1) 1,608 (+8%) 8mo $55,000 $34 51
517 W Clark St 0.29mi 3/2.0 (-1) 1,348 (-10%) 23mo $60,000 $45 46

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

Projected returns pro-forma

4.2% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
14.0%
Equity multiple
1.85×
Total profit
$29,871
Equity at exit
$64,772
10-year hold
IRR
15.1%
Equity multiple
3.50×
Total profit
$87,509
Equity at exit
$107,111

Cash invested: $34,972 (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 71852

Home prices YoY
1.7%
Active inventory
64
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,241 medium interval (Pro) →
Mortgage (P&I)
$655
Tax from tax record
$43 /mo · $519/yr
Insurance
$52
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$261
Net cashflow
$105

Break-even live

Break-even rent $1,108
Max offer price $124,900
Occupancy floor 87%

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
$31,225
Closing costs
$3,747
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 17 events

  1. 2026-06-09
    days on market $124,900 Active 151 DOM
  2. 2026-06-08
    days on market $124,900 Active 150 DOM
  3. 2026-06-07
    days on market $124,900 Active 149 DOM
  4. 2026-06-07
    days on market $124,900 Active 148 DOM
  5. 2026-06-04
    days on market $124,900 Active 145 DOM
  6. 2026-06-02
    days on market $124,900 Active 144 DOM
  7. 2026-06-01
    days on market $124,900 Active 143 DOM
  8. 2026-05-31
    days on market $124,900 Active 142 DOM
  9. 2026-05-31
    days on market $124,900 Active 141 DOM
  10. 2026-05-19
    price $124,900 903-char remark
    Show marketing remark (903 chars)

    Welcome to this inviting 4-bedroom, 2 bath home conveniently located in the heart of Nashville. This well-maintained property offers a functional layout with ample space for family living, entertaining, or a home office setup. The exterior features classic curb appeal with mature trees providing shade and character, while the spacious yard offers room to relax or enjoy outdoor activities. Inside, you’ll find comfortable living areas, generously sized bedrooms, and two full bathrooms designed for everyday convenience. The home’s central location provides easy access to schools, shopping, dining, and local amenities, making it an excellent choice for families, first-time buyers, or investors. Motivated seller and with acceptable offer new roof could be installed. Don’t miss this opportunity to own a spacious home in a desirable, in-town location, schedule your showing today!

  11. 2026-04-07
    price $130,000 903-char remark
    Show marketing remark (903 chars)

    Welcome to this inviting 4-bedroom, 2 bath home conveniently located in the heart of Nashville. This well-maintained property offers a functional layout with ample space for family living, entertaining, or a home office setup. The exterior features classic curb appeal with mature trees providing shade and character, while the spacious yard offers room to relax or enjoy outdoor activities. Inside, you’ll find comfortable living areas, generously sized bedrooms, and two full bathrooms designed for everyday convenience. The home’s central location provides easy access to schools, shopping, dining, and local amenities, making it an excellent choice for families, first-time buyers, or investors. Motivated seller and with acceptable offer new roof could be installed. Don’t miss this opportunity to own a spacious home in a desirable, in-town location, schedule your showing today!

  12. 2026-03-19
    status Back on Market 903-char remark
    Show marketing remark (903 chars)

    Welcome to this inviting 4-bedroom, 2 bath home conveniently located in the heart of Nashville. This well-maintained property offers a functional layout with ample space for family living, entertaining, or a home office setup. The exterior features classic curb appeal with mature trees providing shade and character, while the spacious yard offers room to relax or enjoy outdoor activities. Inside, you’ll find comfortable living areas, generously sized bedrooms, and two full bathrooms designed for everyday convenience. The home’s central location provides easy access to schools, shopping, dining, and local amenities, making it an excellent choice for families, first-time buyers, or investors. Motivated seller and with acceptable offer new roof could be installed. Don’t miss this opportunity to own a spacious home in a desirable, in-town location, schedule your showing today!

  13. 2026-03-01
    historical Take Backups 903-char remark
    Show marketing remark (903 chars)

    Welcome to this inviting 4-bedroom, 2 bath home conveniently located in the heart of Nashville. This well-maintained property offers a functional layout with ample space for family living, entertaining, or a home office setup. The exterior features classic curb appeal with mature trees providing shade and character, while the spacious yard offers room to relax or enjoy outdoor activities. Inside, you’ll find comfortable living areas, generously sized bedrooms, and two full bathrooms designed for everyday convenience. The home’s central location provides easy access to schools, shopping, dining, and local amenities, making it an excellent choice for families, first-time buyers, or investors. Motivated seller and with acceptable offer new roof could be installed. Don’t miss this opportunity to own a spacious home in a desirable, in-town location, schedule your showing today!

  14. 2026-01-10
    listed $140,000 New Listing 903-char remark
    Show marketing remark (903 chars)

    Welcome to this inviting 4-bedroom, 2 bath home conveniently located in the heart of Nashville. This well-maintained property offers a functional layout with ample space for family living, entertaining, or a home office setup. The exterior features classic curb appeal with mature trees providing shade and character, while the spacious yard offers room to relax or enjoy outdoor activities. Inside, you’ll find comfortable living areas, generously sized bedrooms, and two full bathrooms designed for everyday convenience. The home’s central location provides easy access to schools, shopping, dining, and local amenities, making it an excellent choice for families, first-time buyers, or investors. Motivated seller and with acceptable offer new roof could be installed. Don’t miss this opportunity to own a spacious home in a desirable, in-town location, schedule your showing today!

  15. 2020-12-11
    historical
  16. 2020-12-03
    listed $74,900
  17. 2006-10-18
    soldstatus $54,000

ⓘ 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
$519 · $43/mo
Projected year-2 tax
$799 · $67/mo
Expected delta
+$281/yr (+$23/mo · 54.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone A · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 11% 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
$14,897
− Mortgage interest
−$6,996
− Property taxes
−$519
− Insurance
−$2,127
− Repairs & maintenance
−$1,192
− Management
−$1,192
− Depreciation
−$3,633
Taxable loss
−$762
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$183
After-tax cash flow
$1,446/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
Nashville School District
NCES district ID
0510380
Math proficiency
37% ▼ -14.00%
Reading proficiency
41% ▼ -8.00%
Median HH income
$37,746
Composite
32.48/100
National rank
#5708
State rank
#81 of 238 in AR

Livability — Nashville

Score
65/100
State rank
#153
US rank
#13205

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Nashville, AR
Population (ZIP)
10,088

Population outlook (Howard County) Hauer SSP2

Today (2025)
12,642 people
By 2030
12,218 · -3.4%
By 2040
11,470 · -9.3%
By 2050
10,874 · -14.0%
By 2075
10,517 · -16.8%
By 2100
10,929 · -13.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (66%)
Race & ethnicity
White 66% Black 17% Hispanic / Latino 13% Two or more races 4%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Slovak 2% Lithuanian 2% Italian 2%
Foreign-born
8% · Canada, China
Languages at home
86% English-only · Spanish 11% German/W. Germanic 2% Chinese 1%

Political lean MEDSL · Howard

2024 margin
Solid R (+46.7) · D 25.9% · R 72.6% · Other 1.5%
2008→2024 swing
-21.7pp toward R · 2008: -25.0pp · 2024: -46.7pp
All cycles
2024: R+46.7 2020: R+41.9 2016: R+39.0 2012: R+31.7 2008: R+25.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.20%
Current HPI
250.2966
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

+131.3% since first listed
8 events — show timeline
  • 2026-05-19 Price Changed $124,900 CARMLS
  • 2026-04-07 Price Changed $130,000 CARMLS
  • 2026-03-19 Relisted CARMLS
  • 2026-03-01 Contingent CARMLS
  • 2026-01-10 Listed $140,000 CARMLS
  • 2020-12-11 Listing Removed CARMLS
  • 2020-12-03 Listed $74,900 CARMLS
  • 2006-10-18 Sold (Public Records) $54,000 Public Records

Property tax history

+0.8%/yr

Latest (2023): $519 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…