CashFlowRE
Sign in Sign up
1107 Katie Ln
B- Composite 65.27
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 +25.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.1/10.0
  • 1% rule +5.3/10.0
  • Livability +3.7/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$107,000

1107 Katie Ln · White Hall, AR 71602
2 bd · 2.0 ba · 2,155 sqft · SingleFamily public records · 135 Days on market
3.30 ac lot $50/sqft · 49% below area Est $209k · 49% under ↓ 27% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Don't miss this unique as-is investment opportunity! This spacious 2-bedroom, 2-bath tri-level home offers incredible potential for the right buyer. Nestled on just over three acres, this property provides ample space, privacy, and room to grow. The home features a functional layout with a living room and sunroom on the main level, perfect for entertaining or relaxing with a view of the surrounding land. Upstairs, you'll find a versatile bedroom currently being used as a workout room. The bottom level includes a second bedroom, a full bathroom, kitchen, and laundry room/ Additional highlights include a carport with attached storage—ideal for tools, outdoor equipment, or hobby gear. With a bit of TLC, this home could be transformed into a great primary residence, rental property, or weekend retreat. Plenty of potential and land to work with this is an excellent opportunity for investors or handy homeowners!

Key facts

  • Versatile bedroom
  • Sunroom
  • Functional layout

Tags

INVESTMENT OPPORTUNITYFUNCTIONAL LAYOUTSUNROOMATTACHED STORAGEVERSATILE BEDROOMAMPLE SPACE

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/2.0-bath single-family listed at $107k.

Deal economics

  • At list price, monthly cash flow is $233 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $107k).
  • Recommended offer: $94k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 4.0% in White Hall — 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 73/100 on livability (#20 in AR) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: 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: 90 active listings in the ZIP; 62 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $740 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Jefferson County population projected at -33% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 135 days — a 12% lower offer ($94k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $18k (14%) 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→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $94,160 (12.0% below list)

Questions for the listing agent

  1. It's been on market 135 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
1.03%
Cap rate
8.90%
Cash-on-cash
9.32%
DSCR
1.41
GRM
8.1

CMA / ARV

ARV (median comp)
$209,311
List price
$107,000
Delta
-48.88%
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
908 Gamble Rd 0.39mi 3/2.0 (+1) 2,304 (+7%) 4mo $268,500 $117 62
312 Terry Pond Cv 0.67mi 3/2.0 (+1) 2,183 (+1%) 16mo $305,000 $140 49

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

Projected returns pro-forma

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

5-year hold
IRR
-2.3%
Equity multiple
0.91×
Total profit
$-2,559
Equity at exit
$15,954
10-year hold
IRR
7.4%
Equity multiple
1.56×
Total profit
$16,670
Equity at exit
$9,251

Cash invested: $29,960 (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 71602

Home prices YoY
-7.8%
Active inventory
90
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,098 medium interval (Pro) →
Mortgage (P&I)
$561
Tax from tax record
$29 /mo · $349/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$233

Break-even live

Break-even rent $803
Max offer price $107,000
Occupancy floor 74%

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
$26,750
Closing costs
$3,210
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 22 events

  1. 2026-06-19
    days on market $107,000 Active 135 DOM
  2. 2026-06-18
    days on market $107,000 Active 134 DOM
  3. 2026-06-17
    days on market $107,000 Active 133 DOM
  4. 2026-06-16
    days on market $107,000 Active 132 DOM
  5. 2026-06-15
    days on market $107,000 Active 131 DOM
  6. 2026-06-14
    days on market $107,000 Active 129 DOM
  7. 2026-06-12
    days on market $107,000 Active 128 DOM
  8. 2026-06-09
    days on market $107,000 Active 125 DOM
  9. 2026-06-08
    days on market $107,000 Active 124 DOM
  10. 2026-06-07
    days on market $107,000 Active 123 DOM
  11. 2026-06-05
    days on market $107,000 Active 120 DOM
  12. 2026-06-03
    days on market $107,000 Active 119 DOM
  13. 2026-06-02
    days on market $107,000 Active 118 DOM
  14. 2026-06-01
    days on market $107,000 Active 117 DOM
  15. 2026-05-31
    days on market $107,000 Active 116 DOM
  16. 2026-05-30
    days on market $107,000 Active 115 DOM
  17. 2026-05-13
    price $107,000 925-char remark
    Show marketing remark (925 chars)

    Don't miss this unique as-is investment opportunity! This spacious 2-bedroom, 2-bath tri-level home offers incredible potential for the right buyer. Nestled on just over three acres, this property provides ample space, privacy, and room to grow. The home features a functional layout with a living room and sunroom on the main level, perfect for entertaining or relaxing with a view of the surrounding land. Upstairs, you'll find a versatile bedroom currently being used as a workout room. The bottom level includes a second bedroom, a full bathroom, kitchen, and laundry room/ Additional highlights include a carport with attached storage—ideal for tools, outdoor equipment, or hobby gear. With a bit of TLC, this home could be transformed into a great primary residence, rental property, or weekend retreat. Plenty of potential and land to work with this is an excellent opportunity for investors or handy homeowners!

  18. 2026-05-04
    status Back on Market 925-char remark
    Show marketing remark (925 chars)

    Don't miss this unique as-is investment opportunity! This spacious 2-bedroom, 2-bath tri-level home offers incredible potential for the right buyer. Nestled on just over three acres, this property provides ample space, privacy, and room to grow. The home features a functional layout with a living room and sunroom on the main level, perfect for entertaining or relaxing with a view of the surrounding land. Upstairs, you'll find a versatile bedroom currently being used as a workout room. The bottom level includes a second bedroom, a full bathroom, kitchen, and laundry room/ Additional highlights include a carport with attached storage—ideal for tools, outdoor equipment, or hobby gear. With a bit of TLC, this home could be transformed into a great primary residence, rental property, or weekend retreat. Plenty of potential and land to work with this is an excellent opportunity for investors or handy homeowners!

  19. 2026-05-03
    historical 925-char remark
    Show marketing remark (925 chars)

    Don't miss this unique as-is investment opportunity! This spacious 2-bedroom, 2-bath tri-level home offers incredible potential for the right buyer. Nestled on just over three acres, this property provides ample space, privacy, and room to grow. The home features a functional layout with a living room and sunroom on the main level, perfect for entertaining or relaxing with a view of the surrounding land. Upstairs, you'll find a versatile bedroom currently being used as a workout room. The bottom level includes a second bedroom, a full bathroom, kitchen, and laundry room/ Additional highlights include a carport with attached storage—ideal for tools, outdoor equipment, or hobby gear. With a bit of TLC, this home could be transformed into a great primary residence, rental property, or weekend retreat. Plenty of potential and land to work with this is an excellent opportunity for investors or handy homeowners!

  20. 2026-02-02
    listed $125,000 New Listing 925-char remark
    Show marketing remark (925 chars)

    Don't miss this unique as-is investment opportunity! This spacious 2-bedroom, 2-bath tri-level home offers incredible potential for the right buyer. Nestled on just over three acres, this property provides ample space, privacy, and room to grow. The home features a functional layout with a living room and sunroom on the main level, perfect for entertaining or relaxing with a view of the surrounding land. Upstairs, you'll find a versatile bedroom currently being used as a workout room. The bottom level includes a second bedroom, a full bathroom, kitchen, and laundry room/ Additional highlights include a carport with attached storage—ideal for tools, outdoor equipment, or hobby gear. With a bit of TLC, this home could be transformed into a great primary residence, rental property, or weekend retreat. Plenty of potential and land to work with this is an excellent opportunity for investors or handy homeowners!

  21. 2026-02-02
    historical
    Show marketing remark (925 chars)

    Don't miss this unique as-is investment opportunity! This spacious 2-bedroom, 2-bath tri-level home offers incredible potential for the right buyer. Nestled on just over three acres, this property provides ample space, privacy, and room to grow. The home features a functional layout with a living room and sunroom on the main level, perfect for entertaining or relaxing with a view of the surrounding land. Upstairs, you'll find a versatile bedroom currently being used as a workout room. The bottom level includes a second bedroom, a full bathroom, kitchen, and laundry room/ Additional highlights include a carport with attached storage—ideal for tools, outdoor equipment, or hobby gear. With a bit of TLC, this home could be transformed into a great primary residence, rental property, or weekend retreat. Plenty of potential and land to work with this is an excellent opportunity for investors or handy homeowners!

  22. 2025-05-05
    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
$349 · $29/mo
Projected year-2 tax
$685 · $57/mo
Expected delta
+$336/yr (+$28/mo · 96.5%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 19% 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
$13,178
− Mortgage interest
−$5,994
− Property taxes
−$349
− Insurance
−$535
− Repairs & maintenance
−$1,054
− Management
−$1,054
− Depreciation
−$3,113
Taxable income
$1,080
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$259
After-tax cash flow
$2,535/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 — White Hall

Score
73/100
State rank
#20
US rank
#5275

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
White Hall, AR
Population (ZIP)
15,922

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 58% Black 32% Two or more races 5% Hispanic / Latino 4% Asian 1%
Common ancestry
Italian 1% Slovak 1% Serbian 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 3% Other Indo-European 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
▼ -18.84%
Current HPI
223.9305
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

-27.5% since first listed
6 events — show timeline
  • 2026-05-13 Price Changed $107,000 CARMLS
  • 2026-05-04 Relisted CARMLS
  • 2026-05-03 Listing Removed CARMLS
  • 2026-02-02 Listed $125,000 CARMLS
  • 2026-02-02 Listing Removed CARMLS
  • 2025-05-05 Listed $147,500 CARMLS

Property tax history

-3.7%/yr

Latest (2025): $349 · -22.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…