CashFlowRE
Sign in Sign up
7201 Park Ave
D Composite 43.8
Why this score? — see what drove the D 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).

  • ARV discount +15.0/15.0
  • Cash flow +11.5/30.0
  • Schools +3.6/10.0
  • DSCR +3.4/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • Appreciation +0.0/10.0

$169,000

7201 Park Ave · Fountain Lake, AR 71901
2 bd · 2.0 ba · 1,446 sqft · SingleFamily public records · 264 Days on market
Built 1931 0.91 ac lot $117/sqft · 18% below area Est $207k · 18% under

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

Listing remarks MLS

This remodeled home blends historic character with today’s comforts, just minutes from downtown Hot Springs and major highways. Inside you’ll find 2 bedrooms, 2 baths, a flexible office (or extra bedroom/game room), a cozy kitchen/dining area, and a bright den with large windows overlooking the yard. The fenced backyard features a new deck shaded by majestic oaks, creating the perfect spot for kids and pets to play. The property also offers pear, peach, plum, and fig trees, giving you fresh fruit right at home. A detached garage, storage building, and drive-through carport add convenience. Enjoy peaceful country living with easy access to city amenities!

Key facts

  • Storage building
  • New deck
  • Fenced backyard

Tags

REMODELED HOMEFENCED BACKYARDNEW DECKDETACHED GARAGESTORAGE BUILDINGDRIVE-THROUGH CARPORT

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 $169k.

Deal economics

  • At list price, monthly cash flow is $-54 ($-653/yr) — negative.
  • To cash-flow at today's rent, offer at most $159k (5.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $122k (27.7% below list).
  • Recommended offer: $122k (27.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 61/100 on livability (#256 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Fountain Lake School District (rural): math 43% / reading 40% proficiency, ranked #49 of 238 in AR (top 21%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Fountain Lake Elementary (math 55% / reading 35%, grade D-, #138 of 454 statewide, top 31%, 514 students, 54% FRL); Fountain Lake Middle School Cobra Digital Prep Academy (math 45% / reading 47%, grade D+, #53 of 201 statewide, top 28%, 429 students, 44% FRL, charter); Fountain Lake Charter High School (math 27% / reading 33%, grade F, #138 of 292 statewide, top 48%, 406 students, 32% FRL, charter) — zoned schools at 43% FRL track the district average.
  • Market conditions: 363 active listings in the ZIP; 117 units permitted in Garland County in 2024 (24 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Garland 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 264 days — a 12% lower offer ($149k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 13y ago; this cycle's ask has dropped $14k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $73k; list at $169k implies a 132% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1931 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $122,183 (27.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 264 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  3. Built in 1931 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. 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.
  10. 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.
  11. 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
0.72%
Cap rate
5.91%
Cash-on-cash
-1.38%
DSCR
0.94
GRM
11.5

CMA / ARV

ARV (median comp)
$206,835
List price
$169,000
Delta
-18.29%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-18.6%
Equity multiple
0.35×
Total profit
$-30,926
Equity at exit
$25,198
10-year hold
IRR
-11.2%
Equity multiple
0.33×
Total profit
$-31,690
Equity at exit
$14,612

Cash invested: $47,320 (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 71901

Home prices YoY
-3.6%
Active inventory
363
Price-to-rent
11.5×

Monthly cashflow live

Estimated rent
$1,222 medium interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$63 /mo · $756/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$257
Net cashflow
$-54

Break-even live

Break-even rent $1,291
Max offer price $159,381
Occupancy floor 99%

Sensitivity live

Price -10% $41 -5% $-7 +0% $-54 +5% $-102 +10% $-150
Rent -10% $-151 -5% $-103 +0% $-54 +5% $-6 +10% $42
Rate -1.0pp $31 -0.5pp $-11 base $-54 +0.5pp $-98 +1.0pp $-143

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
$42,250
Closing costs
$5,070
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 32 events

  1. 2026-06-21
    days on market $169,000 Active 264 DOM
  2. 2026-06-19
    days on market $169,000 Active 262 DOM
  3. 2026-06-18
    days on market $169,000 Active 261 DOM
  4. 2026-06-17
    days on market $169,000 Active 260 DOM
  5. 2026-06-16
    days on market $169,000 Active 259 DOM
  6. 2026-06-15
    days on market $169,000 Active 258 DOM
  7. 2026-06-14
    days on market $169,000 Active 256 DOM
  8. 2026-06-13
    days on market $169,000 Active 255 DOM
  9. 2026-06-10
    days on market $169,000 Active 253 DOM
  10. 2026-06-09
    days on market $169,000 Active 252 DOM
  11. 2026-06-08
    days on market $169,000 Active 251 DOM
  12. 2026-06-07
    days on market $169,000 Active 250 DOM
  13. 2026-06-03
    days on market $169,000 Active 246 DOM
  14. 2026-06-02
    days on market $169,000 Active 245 DOM
  15. 2026-06-01
    days on market $169,000 Active 244 DOM
  16. 2026-05-31
    days on market $169,000 Active 243 DOM
  17. 2026-05-30
    days on market $169,000 Active 242 DOM
  18. 2026-05-13
    price $169,000 674-char remark
    Show marketing remark (674 chars)

    This remodeled home blends historic character with today’s comforts, just minutes from downtown Hot Springs and major highways. Inside you’ll find 2 bedrooms, 2 baths, a flexible office (or extra bedroom/game room), a cozy kitchen/dining area, and a bright den with large windows overlooking the yard. The fenced backyard features a new deck shaded by majestic oaks, creating the perfect spot for kids and pets to play. The property also offers pear, peach, plum, and fig trees, giving you fresh fruit right at home. A detached garage, storage building, and drive-through carport add convenience. Enjoy peaceful country living with easy access to city amenities!

  19. 2026-05-12
    price $169,000 674-char remark
    Show marketing remark (674 chars)

    This remodeled home blends historic character with today’s comforts, just minutes from downtown Hot Springs and major highways. Inside you’ll find 2 bedrooms, 2 baths, a flexible office (or extra bedroom/game room), a cozy kitchen/dining area, and a bright den with large windows overlooking the yard. The fenced backyard features a new deck shaded by majestic oaks, creating the perfect spot for kids and pets to play. The property also offers pear, peach, plum, and fig trees, giving you fresh fruit right at home. A detached garage, storage building, and drive-through carport add convenience. Enjoy peaceful country living with easy access to city amenities!

  20. 2026-03-24
    price $177,500 674-char remark
    Show marketing remark (674 chars)

    This remodeled home blends historic character with today’s comforts, just minutes from downtown Hot Springs and major highways. Inside you’ll find 2 bedrooms, 2 baths, a flexible office (or extra bedroom/game room), a cozy kitchen/dining area, and a bright den with large windows overlooking the yard. The fenced backyard features a new deck shaded by majestic oaks, creating the perfect spot for kids and pets to play. The property also offers pear, peach, plum, and fig trees, giving you fresh fruit right at home. A detached garage, storage building, and drive-through carport add convenience. Enjoy peaceful country living with easy access to city amenities!

  21. 2026-03-24
    price $177,500 674-char remark
    Show marketing remark (674 chars)

    This remodeled home blends historic character with today’s comforts, just minutes from downtown Hot Springs and major highways. Inside you’ll find 2 bedrooms, 2 baths, a flexible office (or extra bedroom/game room), a cozy kitchen/dining area, and a bright den with large windows overlooking the yard. The fenced backyard features a new deck shaded by majestic oaks, creating the perfect spot for kids and pets to play. The property also offers pear, peach, plum, and fig trees, giving you fresh fruit right at home. A detached garage, storage building, and drive-through carport add convenience. Enjoy peaceful country living with easy access to city amenities!

  22. 2025-12-20
    price $179,500 674-char remark
    Show marketing remark (674 chars)

    This remodeled home blends historic character with today’s comforts, just minutes from downtown Hot Springs and major highways. Inside you’ll find 2 bedrooms, 2 baths, a flexible office (or extra bedroom/game room), a cozy kitchen/dining area, and a bright den with large windows overlooking the yard. The fenced backyard features a new deck shaded by majestic oaks, creating the perfect spot for kids and pets to play. The property also offers pear, peach, plum, and fig trees, giving you fresh fruit right at home. A detached garage, storage building, and drive-through carport add convenience. Enjoy peaceful country living with easy access to city amenities!

  23. 2025-12-19
    price $179,500 674-char remark
    Show marketing remark (674 chars)

    This remodeled home blends historic character with today’s comforts, just minutes from downtown Hot Springs and major highways. Inside you’ll find 2 bedrooms, 2 baths, a flexible office (or extra bedroom/game room), a cozy kitchen/dining area, and a bright den with large windows overlooking the yard. The fenced backyard features a new deck shaded by majestic oaks, creating the perfect spot for kids and pets to play. The property also offers pear, peach, plum, and fig trees, giving you fresh fruit right at home. A detached garage, storage building, and drive-through carport add convenience. Enjoy peaceful country living with easy access to city amenities!

  24. 2025-09-30
    listed $183,500 Active 674-char remark
    Show marketing remark (674 chars)

    This remodeled home blends historic character with today’s comforts, just minutes from downtown Hot Springs and major highways. Inside you’ll find 2 bedrooms, 2 baths, a flexible office (or extra bedroom/game room), a cozy kitchen/dining area, and a bright den with large windows overlooking the yard. The fenced backyard features a new deck shaded by majestic oaks, creating the perfect spot for kids and pets to play. The property also offers pear, peach, plum, and fig trees, giving you fresh fruit right at home. A detached garage, storage building, and drive-through carport add convenience. Enjoy peaceful country living with easy access to city amenities!

  25. 2025-09-29
    listed $183,500 New Listing 674-char remark
    Show marketing remark (674 chars)

    This remodeled home blends historic character with today’s comforts, just minutes from downtown Hot Springs and major highways. Inside you’ll find 2 bedrooms, 2 baths, a flexible office (or extra bedroom/game room), a cozy kitchen/dining area, and a bright den with large windows overlooking the yard. The fenced backyard features a new deck shaded by majestic oaks, creating the perfect spot for kids and pets to play. The property also offers pear, peach, plum, and fig trees, giving you fresh fruit right at home. A detached garage, storage building, and drive-through carport add convenience. Enjoy peaceful country living with easy access to city amenities!

  26. 2025-09-12
    historical
  27. 2025-08-07
    listed $200,000 New Listing
  28. 2013-08-26
    soldstatus $73,000
  29. 2013-08-22
    soldstatus $72,800
  30. 2013-07-03
    historical
  31. 2013-06-15
    listed $71,500
  32. 2011-06-07
    soldstatus $60,000

ⓘ 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
$756 · $63/mo
Projected year-2 tax
$1,082 · $90/mo
Expected delta
+$325/yr (+$27/mo · 43.0%)

ⓘ 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 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 9% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 2 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
$14,662
− Mortgage interest
−$9,467
− Property taxes
−$756
− Insurance
−$845
− Repairs & maintenance
−$1,173
− Management
−$1,173
− Depreciation
−$4,916
Taxable loss
−$3,668
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$880
After-tax cash flow
$227/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
Fountain Lake School District
NCES district ID
0506420
Math proficiency
43% ▼ -10.00%
Reading proficiency
40% ▼ -6.00%
Median HH income
$52,435
Composite
35.99/100
National rank
#4789
State rank
#49 of 238 in AR

Livability — Fountain Lake

Score
61/100
State rank
#256
US rank
#18433

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fountain Lake, AR
County
Garland County · 76,414 people
Metro
Hot Springs, AR
Population (ZIP)
28,937
Household income
$53,514
Rent vs Own
37.1% rent · 62.9% own
Severe rent burden
961.0

Population outlook (Garland County) Hauer SSP2

Today (2025)
100,343 people
By 2030
101,880 · +1.5%
By 2040
104,804 · +4.4%
By 2050
107,292 · +6.9%
By 2075
113,182 · +12.8%
By 2100
112,247 · +11.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Black 13% Hispanic / Latino 10% Two or more races 6%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 2% Slovak 2% Portuguese 1%
Foreign-born
5% · Canada, Vietnam
Languages at home
90% English-only · Spanish 7% Vietnamese 1%

Political lean MEDSL · Garland

2024 margin
Solid R (+36.2) · D 30.8% · R 67.0% · Other 2.2%
2008→2024 swing
-11.3pp toward R · 2008: -25.0pp · 2024: -36.2pp
All cycles
2024: R+36.2 2020: R+34.0 2016: R+34.1 2012: R+29.9 2008: R+25.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -11.75%
Current HPI
317.2542
Rent YoY
Metro
Hot Springs, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+181.7% since first listed
15 events — show timeline
  • 2026-05-13 Price Changed $169,000 CARMLS
  • 2026-05-12 Price Changed $169,000 HSBOR
  • 2026-03-24 Price Changed $177,500 CARMLS
  • 2026-03-24 Price Changed $177,500 HSBOR
  • 2025-12-20 Price Changed $179,500 CARMLS
  • 2025-12-19 Price Changed $179,500 HSBOR
  • 2025-09-30 Listed $183,500 HSBOR
  • 2025-09-29 Listed $183,500 CARMLS
  • 2025-09-12 Listing Removed CARMLS
  • 2025-08-07 Listed $200,000 CARMLS
  • 2013-08-26 Sold (Public Records) $73,000 Public Records
  • 2013-08-22 Sold (MLS) $72,800 CARMLS
  • 2013-07-03 Listing Removed CARMLS
  • 2013-06-15 Listed $71,500 CARMLS
  • 2011-06-07 Sold (Public Records) $60,000 Public Records

Property tax history

+13.0%/yr

Latest (2025): $756 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…