CashFlowRE
Sign in Sign up
514 W Clark
B+ Composite 75.08
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 +30.0/30.0
  • ARV discount +10.3/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.7/10.0
  • Condition / age +4.0/5.0
  • Appreciation +3.5/10.0
  • Livability +3.1/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0

$174,900

514 W Clark · Jasper, AR 72641
2 bd · 1.0 ba · 1,215 sqft · SingleFamily · 295 Days on market
Built 1976 Good condition 3,049 sqft lot $144/sqft · 6% below area Est $186k · 6% under ↓ 12% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 1215 SF, 2 BR, 1 BATH home is located in the quaint town of Jasper, Arkansas near the Little Buffalo River in the Ozark Mountains & Buffalo National River Region of Newton County Arkansas. This home is within walking distance to the historic Jasper Square (eating, shopping, services), Bradley Park (on the Little Buffalo River, pickle ball, swimming) & Jasper School (just across the street). There is a bonus room that could make it a 3BR. Partial basement (with walkout & access from inside) perfect for storm shelter and storage. It can only be residential or used as a medical (including chiropractor) facility. Newer HVAC, has a fireplace and maintains current termite policy. It is located in beautiful Newton County, Arkansas & near the Ozark National Forest. This central location is convenient to the best swimming holes, hiking, canoeing, wildlife photography and fishing. Other nearby outdoor activities include horseback riding, mountaineering, caving, & scenic driving. Also listed as residential MLS# 1319554.

Key facts

  • Partial basement
  • Bonus room
  • Newer hvac

Tags

BONUS ROOMPARTIAL BASEMENTNEWER HVACFIREPLACE

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 2-bed/1.0-bath single-family listed at $175k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $682 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Recommended offer: $154k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.0% vs local median 3.5% in Jasper — 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 62/100 on livability (#217 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+; Watch: schools D, crime F, amenities F.
  • Jasper School District (rural): math 33% / reading 39% proficiency, ranked #115 of 238 in AR (top 48%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 74 active listings in the ZIP.

Forward outlook

  • Local home prices are declining (-2.9%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Newton County population projected at -36% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-2.9% appreciation + 3.0% rent growth), your $49k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 295 days — a 12% lower offer ($154k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 8→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $153,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 295 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 1976 — 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 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?
  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
1.37%
Cap rate
10.97%
Cash-on-cash
16.71%
DSCR
1.74
GRM
6.1

CMA / ARV

ARV (median comp)
$186,453
List price
$174,900
Delta
-6.20%
Verdict
FAIR
Comps
17 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
101 Buffalo St 0.14mi 3/2.0 (+1) 1,223 (+1%) 2mo $150,000 $123 82

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

Projected returns pro-forma

-2.91% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
8.2%
Equity multiple
1.32×
Total profit
$15,776
Equity at exit
$26,759
10-year hold
IRR
17.3%
Equity multiple
2.44×
Total profit
$70,365
Equity at exit
$16,294

Cash invested: $48,972 (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 72641

Home prices YoY
-1.5%
Active inventory
74
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$2,393 medium interval (Pro) →
Mortgage (P&I)
$917
Tax est. 1.5%
$219 /mo · $2,624/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$503
Net cashflow
$682

Break-even live

Break-even rent $1,530
Max offer price $174,900
Occupancy floor 66%

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
$43,725
Closing costs
$5,247
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 19 events

  1. 2026-06-19
    days on market $174,900 Active 295 DOM
  2. 2026-06-18
    days on market $174,900 Active 294 DOM
  3. 2026-06-17
    days on market $174,900 Active 293 DOM
  4. 2026-06-16
    days on market $174,900 Active 292 DOM
  5. 2026-06-15
    days on market $174,900 Active 291 DOM
  6. 2026-06-14
    days on market $174,900 Active 289 DOM
  7. 2026-06-12
    days on market $174,900 Active 288 DOM
  8. 2026-06-09
    days on market $174,900 Active 285 DOM
  9. 2026-06-08
    days on market $174,900 Active 284 DOM
  10. 2026-06-07
    days on market $174,900 Active 283 DOM
  11. 2026-06-05
    days on market $174,900 Active 281 DOM
  12. 2026-06-04
    days on market $174,900 Active 279 DOM
  13. 2026-06-02
    days on market $174,900 Active 278 DOM
  14. 2026-06-01
    days on market $174,900 Active 277 DOM
  15. 2026-05-31
    days on market $174,900 Active 276 DOM
  16. 2026-05-31
    days on market $174,900 Active 275 DOM
  17. 2026-02-23
    price $174,900 1058-char remark
    Show marketing remark (1058 chars)

    This 1215 SF, 2 BR, 1 BATH home is located in the quaint town of Jasper, Arkansas near the Little Buffalo River in the Ozark Mountains & Buffalo National River Region of Newton County Arkansas. This home is within walking distance to the historic Jasper Square (eating, shopping, services), Bradley Park (on the Little Buffalo River, pickle ball, swimming) & Jasper School (just across the street). There is a bonus room that could make it a 3BR. Partial basement (with walkout & access from inside) perfect for storm shelter and storage. It can only be residential or used as a medical (including chiropractor) facility. Newer HVAC, has a fireplace and maintains current termite policy. It is located in beautiful Newton County, Arkansas & near the Ozark National Forest. This central location is convenient to the best swimming holes, hiking, canoeing, wildlife photography and fishing. Other nearby outdoor activities include horseback riding, mountaineering, caving, & scenic driving. Also listed as residential MLS# 1319554.

  18. 2025-11-06
    price $179,000 1058-char remark
    Show marketing remark (1058 chars)

    This 1215 SF, 2 BR, 1 BATH home is located in the quaint town of Jasper, Arkansas near the Little Buffalo River in the Ozark Mountains & Buffalo National River Region of Newton County Arkansas. This home is within walking distance to the historic Jasper Square (eating, shopping, services), Bradley Park (on the Little Buffalo River, pickle ball, swimming) & Jasper School (just across the street). There is a bonus room that could make it a 3BR. Partial basement (with walkout & access from inside) perfect for storm shelter and storage. It can only be residential or used as a medical (including chiropractor) facility. Newer HVAC, has a fireplace and maintains current termite policy. It is located in beautiful Newton County, Arkansas & near the Ozark National Forest. This central location is convenient to the best swimming holes, hiking, canoeing, wildlife photography and fishing. Other nearby outdoor activities include horseback riding, mountaineering, caving, & scenic driving. Also listed as residential MLS# 1319554.

  19. 2025-08-27
    listed $199,000 Active 1058-char remark
    Show marketing remark (1058 chars)

    This 1215 SF, 2 BR, 1 BATH home is located in the quaint town of Jasper, Arkansas near the Little Buffalo River in the Ozark Mountains & Buffalo National River Region of Newton County Arkansas. This home is within walking distance to the historic Jasper Square (eating, shopping, services), Bradley Park (on the Little Buffalo River, pickle ball, swimming) & Jasper School (just across the street). There is a bonus room that could make it a 3BR. Partial basement (with walkout & access from inside) perfect for storm shelter and storage. It can only be residential or used as a medical (including chiropractor) facility. Newer HVAC, has a fireplace and maintains current termite policy. It is located in beautiful Newton County, Arkansas & near the Ozark National Forest. This central location is convenient to the best swimming holes, hiking, canoeing, wildlife photography and fishing. Other nearby outdoor activities include horseback riding, mountaineering, caving, & scenic driving. Also listed as residential MLS# 1319554.

ⓘ 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 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 6/10 Major 8 d/yr ≥103°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$28,720
− Mortgage interest
−$9,797
− Property taxes
−$2,624
− Insurance
−$874
− Repairs & maintenance
−$2,298
− Management
−$2,298
− Depreciation
−$5,088
Taxable income
$5,742
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,378
After-tax cash flow
$6,807/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This 1215 SF, 2 BR, 1 BA home in Jasper, Arkansas is in good condition with minimal repairs needed. It offers a good investment opportunity with potential for cosmetic updates to enhance its resale and rental value.

Value-add opportunities

  • Both Painting exterior and interior — Enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Resale New flooring in bathrooms — Improves appearance and functionality
  • Resale New kitchen appliances — Enhances functionality and appeal

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior and interior — Enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Resale New flooring in bathrooms — Improves appearance and functionality
  • Resale New kitchen appliances — Enhances functionality and appeal

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Jasper School District
NCES district ID
0508240
Math proficiency
33% ▼ -5.00%
Reading proficiency
39% ▼ -5.00%
Median HH income
$33,615
Composite
29.59/100
National rank
#6480
State rank
#115 of 238 in AR

Livability — Jasper

Score
62/100
State rank
#217
US rank
#16736

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jasper, AR
Population (ZIP)
2,063

Population outlook (Newton County) Hauer SSP2

Today (2025)
7,052 people
By 2030
6,509 · -7.7%
By 2040
5,424 · -23.1%
By 2050
4,502 · -36.2%
By 2075
3,018 · -57.2%
By 2100
1,985 · -71.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 2% Lithuanian 2% Serbian 1%
Foreign-born
2%
Languages at home
98% English-only · Other Indo-European 1%

Political lean MEDSL · Newton

2024 margin
Solid R (+64.2) · D 17.1% · R 81.2% · Other 1.7%
2008→2024 swing
-28.7pp toward R · 2008: -35.5pp · 2024: -64.2pp
All cycles
2024: R+64.2 2020: R+62.1 2016: R+58.3 2012: R+41.4 2008: R+35.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.91%
Current HPI
195.4325
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

-12.1% since first listed
3 events — show timeline
  • 2026-02-23 Price Changed $174,900 NWARMLS
  • 2025-11-06 Price Changed $179,000 NWARMLS
  • 2025-08-27 Listed $199,000 NWARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…