CashFlowRE
Sign in Sign up
723 S 20
C- Composite 52.83
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 +21.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.8/10.0
  • 1% rule +4.8/10.0
  • Rent growth +3.6/5.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$140,000

723 S 20 · Fort Smith, AR 72901
6 bd · 2.0 ba · 1,608 sqft · SingleFamily public records · 88 Days on market
7,013 sqft lot ↓ 20% since listing

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

Listing remarks MLS

Dual-Income Potential on One Lot! This unique property features two separate homes, offering incredible versatility for an investor or multi-generational living. Main House (4B/2B, ~1,400 sq. ft. ): Full of character with beautiful original hardwood floors and a charming loft bedroom upstairs. It needs just a bit of TLC to shine but is solid and ready for your finishing touches. Garage Apartment (2B/1B, ~1,000 sq. ft. ): Completely updated with fresh flooring throughout and ready for immediate occupancy. Both residences are individually fenced, providing privacy for tenants or pets. Sold AS-IS, this is a turn-key opportunity. * * * Also listed as Residental 1087713

Key facts

  • Fresh flooring
  • Two separate homes
  • Completely updated

Tags

DUAL-INCOME POTENTIALTWO SEPARATE HOMESORIGINAL HARDWOOD FLOORSCHARMING LOFT BEDROOMCOMPLETELY UPDATEDFRESH FLOORING

Property features AI

Exterior

  • Parking: 1 covered parking space; Gravel parking
  • Utilities: Public water; Electricity available; Natural gas available; Water available
  • Home design: Single-family house; Two stories; Residential property
  • Construction: Vinyl siding; Shingle roof
  • Exterior features: Corner lot; Near golf course; Front yard fencing; Back yard fencing; Chain link fence; Shingle roof

Interior

  • Kitchen: Range
  • Flooring: Carpet; Wood
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Electric water heater; Range
  • Laundry & utility: 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 6-bed/2.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $205 ($2k/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 $138k (1.7% below list).
  • Recommended offer: $132k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% vs local median 4.3% in Fort Smith — 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 (#151 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Fort Smith School District (urban): math 35% / reading 39% proficiency, ranked #106 of 238 in AR (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Tilles Elementary School (math 34% / reading 29%, grade F, #293 of 454 statewide, top 65%, 300 students, 92% FRL); William O. Darby Jr. High Sch. (math 20% / reading 30%, grade F, #164 of 201 statewide, top 82%, 700 students, 87% FRL); Northside High School (math 12% / reading 27%, grade F, #239 of 292 statewide, top 85%, 2,433 students, 74% FRL) — zoned schools average 84% FRL vs 64% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.4%/yr); 176 active listings in the ZIP; lower-income renter base — watch delinquency; 388 units permitted in Sebastian County in 2024 (16 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($43k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Sebastian County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 88 days — a 6% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $35k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $131,600 (6.0% below list)

Questions for the listing agent

  1. It's been on market 88 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.98%
Cap rate
8.05%
Cash-on-cash
6.27%
DSCR
1.28
GRM
8.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.37% rent growth · sell at horizon

5-year hold
IRR
-5.2%
Equity multiple
0.80×
Total profit
$-7,745
Equity at exit
$20,874
10-year hold
IRR
5.9%
Equity multiple
1.46×
Total profit
$18,048
Equity at exit
$12,105

Cash invested: $39,200 (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 72901

Rents YoY
4.4%
Active inventory
176
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,377 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$90 /mo · $1,083/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$289
Net cashflow
$205

Break-even live

Break-even rent $1,117
Max offer price $140,000
Occupancy floor 80%

Sensitivity live

Price -10% $284 -5% $245 +0% $205 +5% $165 +10% $126
Rent -10% $96 -5% $151 +0% $205 +5% $259 +10% $314
Rate -1.0pp $275 -0.5pp $240 base $205 +0.5pp $169 +1.0pp $132

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
$35,000
Closing costs
$4,200
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 27 events

  1. 2026-06-21
    days on market $140,000 Active 88 DOM
  2. 2026-06-19
    days on market $140,000 Active 86 DOM
  3. 2026-06-18
    days on market $140,000 Active 85 DOM
  4. 2026-06-17
    days on market $140,000 Active 84 DOM
  5. 2026-06-16
    days on market $140,000 Active 83 DOM
  6. 2026-06-15
    days on market $140,000 Active 82 DOM
  7. 2026-06-14
    days on market $140,000 Active 80 DOM
  8. 2026-06-13
    days on market $140,000 Active 79 DOM
  9. 2026-06-10
    days on market $140,000 Active 77 DOM
  10. 2026-06-09
    days on market $140,000 Active 76 DOM
  11. 2026-06-08
    days on market $140,000 Active 75 DOM
  12. 2026-06-07
    days on market $140,000 Active 74 DOM
  13. 2026-06-03
    days on market $140,000 Active 70 DOM
  14. 2026-06-02
    days on market $140,000 Active 69 DOM
  15. 2026-06-01
    days on market $140,000 Active 68 DOM
  16. 2026-05-31
    days on market $140,000 Active 67 DOM
  17. 2026-05-30
    days on market $140,000 Active 66 DOM
  18. 2026-05-19
    price $140,000
    Show marketing remark (675 chars)

    Dual-Income Potential on One Lot! This unique property features two separate homes, offering incredible versatility for an investor or multi-generational living. Main House (4B/2B, ~1,400 sq. ft. ): Full of character with beautiful original hardwood floors and a charming loft bedroom upstairs. It needs just a bit of TLC to shine but is solid and ready for your finishing touches. Garage Apartment (2B/1B, ~1,000 sq. ft. ): Completely updated with fresh flooring throughout and ready for immediate occupancy. Both residences are individually fenced, providing privacy for tenants or pets. Sold AS-IS, this is a turn-key opportunity. * * * Also listed as Residental 1087713

  19. 2026-05-19
    price $140,000 675-char remark
    Show marketing remark (675 chars)

    Dual-Income Potential on One Lot! This unique property features two separate homes, offering incredible versatility for an investor or multi-generational living. Main House (4B/2B, ~1,400 sq. ft. ): Full of character with beautiful original hardwood floors and a charming loft bedroom upstairs. It needs just a bit of TLC to shine but is solid and ready for your finishing touches. Garage Apartment (2B/1B, ~1,000 sq. ft. ): Completely updated with fresh flooring throughout and ready for immediate occupancy. Both residences are individually fenced, providing privacy for tenants or pets. Sold AS-IS, this is a turn-key opportunity. * * * Also listed as Residental 1087713

  20. 2026-05-05
    price $150,000 675-char remark
    Show marketing remark (675 chars)

    Dual-Income Potential on One Lot! This unique property features two separate homes, offering incredible versatility for an investor or multi-generational living. Main House (4B/2B, ~1,400 sq. ft. ): Full of character with beautiful original hardwood floors and a charming loft bedroom upstairs. It needs just a bit of TLC to shine but is solid and ready for your finishing touches. Garage Apartment (2B/1B, ~1,000 sq. ft. ): Completely updated with fresh flooring throughout and ready for immediate occupancy. Both residences are individually fenced, providing privacy for tenants or pets. Sold AS-IS, this is a turn-key opportunity. * * * Also listed as Residental 1087713

  21. 2026-05-05
    price $150,000
    Show marketing remark (675 chars)

    Dual-Income Potential on One Lot! This unique property features two separate homes, offering incredible versatility for an investor or multi-generational living. Main House (4B/2B, ~1,400 sq. ft. ): Full of character with beautiful original hardwood floors and a charming loft bedroom upstairs. It needs just a bit of TLC to shine but is solid and ready for your finishing touches. Garage Apartment (2B/1B, ~1,000 sq. ft. ): Completely updated with fresh flooring throughout and ready for immediate occupancy. Both residences are individually fenced, providing privacy for tenants or pets. Sold AS-IS, this is a turn-key opportunity. * * * Also listed as Residental 1087713

  22. 2026-04-21
    price $155,000
    Show marketing remark (675 chars)

    Dual-Income Potential on One Lot! This unique property features two separate homes, offering incredible versatility for an investor or multi-generational living. Main House (4B/2B, ~1,400 sq. ft. ): Full of character with beautiful original hardwood floors and a charming loft bedroom upstairs. It needs just a bit of TLC to shine but is solid and ready for your finishing touches. Garage Apartment (2B/1B, ~1,000 sq. ft. ): Completely updated with fresh flooring throughout and ready for immediate occupancy. Both residences are individually fenced, providing privacy for tenants or pets. Sold AS-IS, this is a turn-key opportunity. * * * Also listed as Residental 1087713

  23. 2026-04-21
    price $155,000 675-char remark
    Show marketing remark (675 chars)

    Dual-Income Potential on One Lot! This unique property features two separate homes, offering incredible versatility for an investor or multi-generational living. Main House (4B/2B, ~1,400 sq. ft. ): Full of character with beautiful original hardwood floors and a charming loft bedroom upstairs. It needs just a bit of TLC to shine but is solid and ready for your finishing touches. Garage Apartment (2B/1B, ~1,000 sq. ft. ): Completely updated with fresh flooring throughout and ready for immediate occupancy. Both residences are individually fenced, providing privacy for tenants or pets. Sold AS-IS, this is a turn-key opportunity. * * * Also listed as Residental 1087713

  24. 2026-04-13
    price $165,000
    Show marketing remark (675 chars)

    Dual-Income Potential on One Lot! This unique property features two separate homes, offering incredible versatility for an investor or multi-generational living. Main House (4B/2B, ~1,400 sq. ft. ): Full of character with beautiful original hardwood floors and a charming loft bedroom upstairs. It needs just a bit of TLC to shine but is solid and ready for your finishing touches. Garage Apartment (2B/1B, ~1,000 sq. ft. ): Completely updated with fresh flooring throughout and ready for immediate occupancy. Both residences are individually fenced, providing privacy for tenants or pets. Sold AS-IS, this is a turn-key opportunity. * * * Also listed as Residental 1087713

  25. 2026-04-13
    price $165,000 675-char remark
    Show marketing remark (675 chars)

    Dual-Income Potential on One Lot! This unique property features two separate homes, offering incredible versatility for an investor or multi-generational living. Main House (4B/2B, ~1,400 sq. ft. ): Full of character with beautiful original hardwood floors and a charming loft bedroom upstairs. It needs just a bit of TLC to shine but is solid and ready for your finishing touches. Garage Apartment (2B/1B, ~1,000 sq. ft. ): Completely updated with fresh flooring throughout and ready for immediate occupancy. Both residences are individually fenced, providing privacy for tenants or pets. Sold AS-IS, this is a turn-key opportunity. * * * Also listed as Residental 1087713

  26. 2026-04-02
    listed $175,000 Active 675-char remark
    Show marketing remark (675 chars)

    Dual-Income Potential on One Lot! This unique property features two separate homes, offering incredible versatility for an investor or multi-generational living. Main House (4B/2B, ~1,400 sq. ft. ): Full of character with beautiful original hardwood floors and a charming loft bedroom upstairs. It needs just a bit of TLC to shine but is solid and ready for your finishing touches. Garage Apartment (2B/1B, ~1,000 sq. ft. ): Completely updated with fresh flooring throughout and ready for immediate occupancy. Both residences are individually fenced, providing privacy for tenants or pets. Sold AS-IS, this is a turn-key opportunity. * * * Also listed as Residental 1087713

  27. 2026-03-18
    listed $175,000 Active

ⓘ 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
$1,083 · $90/mo
Projected year-2 tax
$1,083 · $90/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$16,521
− Mortgage interest
−$7,842
− Property taxes
−$1,083
− Insurance
−$700
− Repairs & maintenance
−$1,322
− Management
−$1,322
− Depreciation
−$4,073
Taxable income
$180
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$43
After-tax cash flow
$2,415/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
Fort Smith School District
NCES district ID
0506330
Math proficiency
35% ▼ -11.00%
Reading proficiency
39% ▼ -7.00%
Median HH income
$36,066
Composite
30.66/100
National rank
#6183
State rank
#106 of 238 in AR

Livability — Fort Smith

Score
65/100
State rank
#151
US rank
#13185

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fort Smith, AR
County
Sebastian County · 99,312 people
City population
94,356
Metro
Fort Smith, AR-OK
Population (ZIP)
19,819
Household income
$42,851
Rent vs Own
56.7% rent · 43.3% own
Severe rent burden
1117.0

Population outlook (Sebastian County) Hauer SSP2

Today (2025)
133,992 people
By 2030
136,620 · +2.0%
By 2040
140,832 · +5.1%
By 2050
143,301 · +6.9%
By 2075
147,964 · +10.4%
By 2100
145,848 · +8.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 60% Hispanic / Latino 17% Two or more races 12% Black 10% Asian 2%
Hispanic origin (detail)
Mexican 11% Puerto Rican 1%
Common ancestry
Slovak 2% Lithuanian 2% Italian 1%
Foreign-born
9% · Canada, Vietnam, Guatemala
Languages at home
83% English-only · Spanish 14% Other Asian/Pacific 1% Vietnamese 1%

Political lean MEDSL · Sebastian

2024 margin
Solid R (+37.5) · D 30.0% · R 67.6% · Other 2.4%
2008→2024 swing
-2.9pp toward R · 2008: -34.6pp · 2024: -37.5pp
All cycles
2024: R+37.5 2020: R+35.5 2016: R+38.1 2012: R+37.1 2008: R+34.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -173.82%
Current HPI
172.3777
Rent YoY
▲ 4.37%
Metro
Fort Smith, AR-OK
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

-20.0% since first listed
10 events — show timeline
  • 2026-05-19 Price Changed $140,000 WRVBOR
  • 2026-05-19 Price Changed $140,000 WRVBOR
  • 2026-05-05 Price Changed $150,000 WRVBOR
  • 2026-05-05 Price Changed $150,000 WRVBOR
  • 2026-04-21 Price Changed $155,000 WRVBOR
  • 2026-04-21 Price Changed $155,000 WRVBOR
  • 2026-04-13 Price Changed $165,000 WRVBOR
  • 2026-04-13 Price Changed $165,000 WRVBOR
  • 2026-04-02 Listed $175,000 WRVBOR
  • 2026-03-18 Listed $175,000 WRVBOR

Property tax history

+3.4%/yr

Latest (2025): $1,083 · +8.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…