CashFlowRE
Sign in Sign up
1237 Broken Bow Ln
B+ Composite 77.25
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 +29.6/30.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • 1% rule +8.3/10.0
  • ARV discount +7.5/15.0
  • Schools +4.4/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$80,000

1237 Broken Bow Ln · Bismarck, AR 71929
3 bd · 1.5 ba · 1,064 sqft · SingleFamily public records · 155 Days on market
Built 1980 0.50 ac lot $75/sqft · 67% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this charming three-bedroom, two-bath home in Bismarck, Arkansas, nestled on half an acre in a peaceful, rural setting. Surrounded by Ross Foundation land, this property offers a rare sense of seclusion and natural beauty. The home has been thoughtfully updated throughout. Whether you're looking for a perfect starter home or simply craving quiet country living, this inviting space offers a great opportunity to enjoy the outdoors and escape the hustle and bustle. Don't miss your chance to own a slice of tranquility in the heart of the countryside.

Key facts

  • Quiet country living
  • Thoughtfully updated
  • Half an acre

Tags

HALF AN ACRETHOUGHTFULLY UPDATEDQUIET COUNTRY LIVING

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/1.5-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $288 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.6% vs local median 2.4% in Bismarck — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Bismarck School District (rural): math 51% / reading 53% proficiency, ranked #14 of 238 in AR (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 40 active listings in the ZIP; 4 units permitted in Hot Spring County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $9k of equity ($553 loan paydown + $8k appreciation (10.0% local appreciation)).
  • Hot Spring County population projected to shrink 3% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 155 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $15k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $24k; list at $80k implies a 240% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $70,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 155 days. Have you received any prior offers? Is the seller open to a 12% 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. 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
1.33%
Cap rate
10.61%
Cash-on-cash
15.43%
DSCR
1.69
GRM
6.3

CMA / ARV

ARV (median comp)
$240,417
List price
$80,000
Delta
-66.72%
Verdict
UNDERPRICED
Comps
3 within 2.0 mi

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
35.7%
Equity multiple
3.76×
Total profit
$61,933
Equity at exit
$72,070
10-year hold
IRR
30.7%
Equity multiple
8.50×
Total profit
$167,988
Equity at exit
$155,422

Cash invested: $22,400 (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 71929

Home prices YoY
7.4%
Active inventory
40
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,064 medium interval (Pro) →
Mortgage (P&I)
$420
Tax est. 1.5%
$100 /mo · $1,200/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$224
Net cashflow
$288

Break-even live

Break-even rent $700
Max offer price $80,000
Occupancy floor 68%

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
$20,000
Closing costs
$2,400
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. 2026-06-19
    days on market $80,000 Active 155 DOM
  2. 2026-06-18
    days on market $80,000 Active 154 DOM
  3. 2026-06-17
    days on market $80,000 Active 153 DOM
  4. 2026-06-16
    days on market $80,000 Active 152 DOM
  5. 2026-06-15
    days on market $80,000 Active 151 DOM
  6. 2026-06-14
    days on market $80,000 Active 149 DOM
  7. 2026-06-13
    days on market $80,000 Active 148 DOM
  8. 2026-06-10
    days on market $80,000 Active 146 DOM
  9. 2026-06-09
    days on market $80,000 Active 145 DOM
  10. 2026-06-08
    days on market $80,000 Active 144 DOM
  11. 2026-06-07
    days on market $80,000 Active 143 DOM
  12. 2026-06-02
    days on market $80,000 Active 138 DOM
  13. 2026-06-01
    days on market $80,000 Active 137 DOM
  14. 2026-05-31
    days on market $80,000 Active 136 DOM
  15. 2026-05-30
    days on market $80,000 Active 135 DOM
  16. 2026-03-18
    price $80,000 563-char remark
    Show marketing remark (563 chars)

    Welcome to this charming three-bedroom, two-bath home in Bismarck, Arkansas, nestled on half an acre in a peaceful, rural setting. Surrounded by Ross Foundation land, this property offers a rare sense of seclusion and natural beauty. The home has been thoughtfully updated throughout. Whether you're looking for a perfect starter home or simply craving quiet country living, this inviting space offers a great opportunity to enjoy the outdoors and escape the hustle and bustle. Don't miss your chance to own a slice of tranquility in the heart of the countryside.

  17. 2026-03-17
    status Price Change 563-char remark
    Show marketing remark (563 chars)

    Welcome to this charming three-bedroom, two-bath home in Bismarck, Arkansas, nestled on half an acre in a peaceful, rural setting. Surrounded by Ross Foundation land, this property offers a rare sense of seclusion and natural beauty. The home has been thoughtfully updated throughout. Whether you're looking for a perfect starter home or simply craving quiet country living, this inviting space offers a great opportunity to enjoy the outdoors and escape the hustle and bustle. Don't miss your chance to own a slice of tranquility in the heart of the countryside.

  18. 2026-01-17
    historical Take Backups 563-char remark
    Show marketing remark (563 chars)

    Welcome to this charming three-bedroom, two-bath home in Bismarck, Arkansas, nestled on half an acre in a peaceful, rural setting. Surrounded by Ross Foundation land, this property offers a rare sense of seclusion and natural beauty. The home has been thoughtfully updated throughout. Whether you're looking for a perfect starter home or simply craving quiet country living, this inviting space offers a great opportunity to enjoy the outdoors and escape the hustle and bustle. Don't miss your chance to own a slice of tranquility in the heart of the countryside.

  19. 2026-01-14
    listed $95,000 New Listing 563-char remark
    Show marketing remark (563 chars)

    Welcome to this charming three-bedroom, two-bath home in Bismarck, Arkansas, nestled on half an acre in a peaceful, rural setting. Surrounded by Ross Foundation land, this property offers a rare sense of seclusion and natural beauty. The home has been thoughtfully updated throughout. Whether you're looking for a perfect starter home or simply craving quiet country living, this inviting space offers a great opportunity to enjoy the outdoors and escape the hustle and bustle. Don't miss your chance to own a slice of tranquility in the heart of the countryside.

  20. 2026-01-14
    historical
    Show marketing remark (563 chars)

    Welcome to this charming three-bedroom, two-bath home in Bismarck, Arkansas, nestled on half an acre in a peaceful, rural setting. Surrounded by Ross Foundation land, this property offers a rare sense of seclusion and natural beauty. The home has been thoughtfully updated throughout. Whether you're looking for a perfect starter home or simply craving quiet country living, this inviting space offers a great opportunity to enjoy the outdoors and escape the hustle and bustle. Don't miss your chance to own a slice of tranquility in the heart of the countryside.

  21. 2025-11-13
    price $95,000
  22. 2025-10-20
    status Back on Market
  23. 2025-10-02
    historical Take Backups
  24. 2025-09-22
    price $100,000
  25. 2025-08-11
    price $135,000
  26. 2025-07-13
    listed $150,000 New Listing
  27. 2019-03-27
    soldstatus $23,500

ⓘ 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 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥110°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% 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
$12,774
− Mortgage interest
−$4,481
− Property taxes
−$1,200
− Insurance
−$400
− Repairs & maintenance
−$1,022
− Management
−$1,022
− Depreciation
−$2,327
Taxable income
$2,321
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$557
After-tax cash flow
$2,900/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
Bismarck School District
NCES district ID
0503240
Math proficiency
51% ▼ -23.00%
Reading proficiency
53% ▼ -14.00%
Median HH income
$42,486
Composite
43.73/100
National rank
#2948
State rank
#14 of 238 in AR

Livability — Bismarck

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
4,673

Population outlook (Hot Spring County) Hauer SSP2

Today (2025)
34,464 people
By 2030
34,659 · +0.6%
By 2040
34,486 · +0.1%
By 2050
33,419 · -3.0%
By 2075
28,702 · -16.7%
By 2100
21,415 · -37.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Lithuanian 5% Italian 4% Slovak 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 3%

Political lean MEDSL · Hot Spring

2024 margin
Solid R (+52.2) · D 22.9% · R 75.1% · Other 1.9%
2008→2024 swing
-27.7pp toward R · 2008: -24.4pp · 2024: -52.2pp
All cycles
2024: R+52.2 2020: R+48.7 2016: R+42.5 2012: R+29.0 2008: R+24.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 21.01%
Current HPI
305.8998
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

+240.4% since first listed
12 events — show timeline
  • 2026-03-18 Price Changed $80,000 CARMLS
  • 2026-03-17 Relisted CARMLS
  • 2026-01-17 Contingent CARMLS
  • 2026-01-14 Listed $95,000 CARMLS
  • 2026-01-14 Listing Removed CARMLS
  • 2025-11-13 Price Changed $95,000 CARMLS
  • 2025-10-20 Relisted CARMLS
  • 2025-10-02 Contingent CARMLS
  • 2025-09-22 Price Changed $100,000 CARMLS
  • 2025-08-11 Price Changed $135,000 CARMLS
  • 2025-07-13 Listed $150,000 CARMLS
  • 2019-03-27 Sold (Public Records) $23,500 Public Records

Property tax history

-14.5%/yr

Latest (2025): $43 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…