CashFlowRE
Sign in Sign up
5351 Highway 24
C+ Composite 64.94
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +5.0/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.2/15.0
  • Schools +0.9/10.0

$55,000

5351 Highway 24 · Chidester, AR 71726
3 bd · 1.0 ba · 1,118 sqft · SingleFamily public records · 72 Days on market
Built 1925 2.53 ac lot $49/sqft · 23% above area Est $48k · 14% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Opportunity awaits with this diamond in the rough! Situated on over 2 acres of land, this property offers the perfect canvas for your vision. Whether you're an investor, builder, or homeowner looking to create your next retreat, the possibilities are endless. The home needs work but offers solid bones and a layout full of potential. With plenty of space to expand, garden, or even add outbuildings, you'll love the freedom and privacy this large lot provides. Get a head start with new gas stove and stainless steel fridge! Located in a peaceful setting yet conveniently close to town, this is your chance to turn a fixer-upper into something truly special. Bring your tools and imagination—this one won't last

Key facts

  • Large lot
  • Over 2 acres
  • New gas stove

Tags

OVER 2 ACRESLARGE LOTNEW GAS STOVESTAINLESS STEEL FRIDGEPEACEFUL SETTING

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/1.0-bath single-family listed at $55k.

Deal economics

  • At list price, monthly cash flow is $439 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($983 rent vs $55k).
  • Recommended offer: $52k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 56/100 on livability (#376 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Camden Fairview School District (town): math 9% / reading 15% proficiency, ranked #229 of 238 in AR (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 13 active listings in the ZIP; 18 units permitted in Ouachita County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($380 loan paydown + $2k appreciation (3.0% local appreciation)).
  • Ouachita County population projected at -33% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 72 days — a 6% lower offer ($52k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y ago; this cycle's ask has dropped $5k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $51,700 (6.0% below list)

Questions for the listing agent

  1. It's been on market 72 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — 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 F-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
1.79%
Cap rate
15.88%
Cash-on-cash
34.23%
DSCR
2.52
GRM
4.7

CMA / ARV

ARV (median comp)
$48,243
List price
$55,000
Delta
14.01%
Verdict
OVERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
39.9%
Equity multiple
3.25×
Total profit
$34,591
Equity at exit
$24,730
10-year hold
IRR
39.8%
Equity multiple
6.45×
Total profit
$83,925
Equity at exit
$38,112

Cash invested: $15,400 (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 71726

Active inventory
13
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$983 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$26 /mo · $311/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$206
Net cashflow
$439

Break-even live

Break-even rent $427
Max offer price $55,000
Occupancy floor 50%

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
$13,750
Closing costs
$1,650
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 26 events

  1. 2026-06-19
    days on market $55,000 Active 72 DOM
  2. 2026-06-18
    days on market $55,000 Active 71 DOM
  3. 2026-06-17
    days on market $55,000 Active 70 DOM
  4. 2026-06-16
    days on market $55,000 Active 69 DOM
  5. 2026-06-15
    days on market $55,000 Active 68 DOM
  6. 2026-06-14
    days on market $55,000 Active 66 DOM
  7. 2026-06-12
    days on market $55,000 Active 65 DOM
  8. 2026-06-09
    days on market $55,000 Active 62 DOM
  9. 2026-06-08
    days on market $55,000 Active 61 DOM
  10. 2026-06-07
    days on market $55,000 Active 60 DOM
  11. 2026-06-05
    days on market $55,000 Active 58 DOM
  12. 2026-06-04
    days on market $55,000 Active 56 DOM
  13. 2026-06-02
    days on market $55,000 Active 55 DOM
  14. 2026-06-01
    days on market $55,000 Active 54 DOM
  15. 2026-05-31
    days on market $55,000 Active 53 DOM
  16. 2026-05-31
    days on market $55,000 Active 52 DOM
  17. 2026-04-08
    listed $60,000 New Listing 719-char remark
    Show marketing remark (719 chars)

    Opportunity awaits with this diamond in the rough! Situated on over 2 acres of land, this property offers the perfect canvas for your vision. Whether you're an investor, builder, or homeowner looking to create your next retreat, the possibilities are endless. The home needs work but offers solid bones and a layout full of potential. With plenty of space to expand, garden, or even add outbuildings, you'll love the freedom and privacy this large lot provides. Get a head start with new gas stove and stainless steel fridge! Located in a peaceful setting yet conveniently close to town, this is your chance to turn a fixer-upper into something truly special. Bring your tools and imagination—this one won't last

  18. 2026-03-27
    historical
  19. 2026-01-24
    status Under Contract
  20. 2025-09-12
    price $60,000
  21. 2025-08-12
    listed $65,000 New Listing
  22. 2023-10-05
    soldstatus $70,000
  23. 2023-10-03
    soldstatus $70,000
  24. 2023-09-11
    listed $65,000
  25. 2023-04-19
    historical
  26. 2022-10-12
    listed $55,000

ⓘ 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
$311 · $26/mo
Projected year-2 tax
$352 · $29/mo
Expected delta
+$41/yr (+$3/mo · 13.1%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$11,796
− Mortgage interest
−$3,081
− Property taxes
−$311
− Insurance
−$275
− Repairs & maintenance
−$944
− Management
−$944
− Depreciation
−$1,600
Taxable income
$4,641
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,114
After-tax cash flow
$4,157/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
Camden Fairview School District
NCES district ID
0506060
Math proficiency
9% ▼ -16.00%
Reading proficiency
15% ▼ -12.00%
Median HH income
$30,854
Composite
9.43/100
National rank
#9853
State rank
#229 of 238 in AR

Livability — Chidester

Score
56/100
State rank
#376
US rank
#22428

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chidester, AR
Population (ZIP)
1,011

Population outlook (Ouachita County) Hauer SSP2

Today (2025)
21,485 people
By 2030
19,947 · -7.2%
By 2040
16,990 · -20.9%
By 2050
14,431 · -32.8%
By 2075
10,003 · -53.4%
By 2100
7,418 · -65.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Black 52% White 39% Two or more races 6% Asian 3%
Common ancestry
Italian 3% Lithuanian 2% Slovak 1%
Foreign-born
3%
Languages at home
96% English-only · Tagalog/Filipino 3% Spanish 1%

Political lean MEDSL · Ouachita

2024 margin
R (+19.1) · D 39.5% · R 58.6% · Other 1.8%
2008→2024 swing
-8.2pp toward R · 2008: -10.9pp · 2024: -19.1pp
All cycles
2024: R+19.1 2020: R+13.5 2016: R+10.4 2012: R+8.6 2008: R+10.9

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

+9.1% since first listed
10 events — show timeline
  • 2026-04-08 Listed $60,000 CARMLS
  • 2026-03-27 Listing Removed CARMLS
  • 2026-01-24 Pending CARMLS
  • 2025-09-12 Price Changed $60,000 CARMLS
  • 2025-08-12 Listed $65,000 CARMLS
  • 2023-10-05 Sold (Public Records) $70,000 Public Records
  • 2023-10-03 Sold (MLS) $70,000 CARMLS
  • 2023-09-11 Listed $65,000 CARMLS
  • 2023-04-19 Listing Removed CARMLS
  • 2022-10-12 Listed $55,000 CARMLS

Property tax history

+1.2%/yr

Latest (2025): $311 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…