CashFlowRE
Sign in Sign up
607 W 7th St
B- Composite 66.19
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +5.0/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • ARV discount +1.4/15.0

$25,000

607 W 7th St · Plainview, AR 72857
3 bd · 1.0 ba · 1,064 sqft · Manufactured public records · 221 Days on market
Built 1996 1.04 ac lot $23/sqft · 14% above area Est $22k · 14% over ↓ 29% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Looking for a bare fixer upper to make your own or turn it into a rental? This home is not far from the city park & schools & of course the very popular Nimrod Lake. Home is being sold AS IS WHERE IS. There is plenty of room for you to take advantage of whether it's building or adding more homes, don't miss out.

Key facts

  • 1.04 acre lot
  • Built 1996
  • Listed 221 days

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 manufactured listed at $25k.

Deal economics

  • At list price, monthly cash flow is $646 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $25k).
  • Recommended offer: $22k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 59/100 on livability (#303 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.
  • Two Rivers School District (rural): math 23% / reading 22% proficiency, ranked #201 of 238 in AR (top 84%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 8 active listings in the ZIP; 10 units permitted in Yell County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $923 of equity ($173 loan paydown + $750 appreciation (3.0% local appreciation)).
  • Yell County population projected at -24% 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 $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 221 days — a 12% lower offer ($22k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $10k (29%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $22,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 221 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. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
4.10%
Cap rate
37.30%
Cash-on-cash
110.73%
DSCR
5.93
GRM
2.0

CMA / ARV

ARV (median comp)
$22,000
List price
$25,000
Delta
13.64%
Verdict
OVERPRICED
Comps
1 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
607 W 7th St 0.00mi 3/2.0 1,064 (0%) 1mo $22,000 $21 96

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
Equity multiple
7.31×
Total profit
$44,160
Equity at exit
$11,241
10-year hold
IRR
Equity multiple
15.22×
Total profit
$99,568
Equity at exit
$17,324

Cash invested: $7,000 (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 72857

Active inventory
8
Price-to-rent
2.0×

Monthly cashflow live

Estimated rent
$1,024 medium interval (Pro) →
Mortgage (P&I)
$131
Tax from tax record
$22 /mo · $259/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$215
Net cashflow
$646

Break-even live

Break-even rent $207
Max offer price $25,000
Occupancy floor 32%

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
$6,250
Closing costs
$750
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 7 events

  1. 2026-05-19
    status Pending 325-char remark
    Show marketing remark (325 chars)

    Looking for a bare fixer upper to make your own or turn it into a rental? This home is not far from the city park & schools & of course the very popular Nimrod Lake. Home is being sold AS IS WHERE IS. There is plenty of room for you to take advantage of whether it's building or adding more homes, don't miss out.

  2. 2026-05-01
    status Active 325-char remark
    Show marketing remark (325 chars)

    Looking for a bare fixer upper to make your own or turn it into a rental? This home is not far from the city park & schools & of course the very popular Nimrod Lake. Home is being sold AS IS WHERE IS. There is plenty of room for you to take advantage of whether it's building or adding more homes, don't miss out.

  3. 2026-04-20
    status Pending 325-char remark
    Show marketing remark (325 chars)

    Looking for a bare fixer upper to make your own or turn it into a rental? This home is not far from the city park & schools & of course the very popular Nimrod Lake. Home is being sold AS IS WHERE IS. There is plenty of room for you to take advantage of whether it's building or adding more homes, don't miss out.

  4. 2026-04-13
    status Active 325-char remark
    Show marketing remark (325 chars)

    Looking for a bare fixer upper to make your own or turn it into a rental? This home is not far from the city park & schools & of course the very popular Nimrod Lake. Home is being sold AS IS WHERE IS. There is plenty of room for you to take advantage of whether it's building or adding more homes, don't miss out.

  5. 2026-04-01
    historical 325-char remark
    Show marketing remark (325 chars)

    Looking for a bare fixer upper to make your own or turn it into a rental? This home is not far from the city park & schools & of course the very popular Nimrod Lake. Home is being sold AS IS WHERE IS. There is plenty of room for you to take advantage of whether it's building or adding more homes, don't miss out.

  6. 2026-03-21
    price $25,000 325-char remark
    Show marketing remark (325 chars)

    Looking for a bare fixer upper to make your own or turn it into a rental? This home is not far from the city park & schools & of course the very popular Nimrod Lake. Home is being sold AS IS WHERE IS. There is plenty of room for you to take advantage of whether it's building or adding more homes, don't miss out.

  7. 2025-09-17
    listed $35,000 Active 325-char remark
    Show marketing remark (325 chars)

    Looking for a bare fixer upper to make your own or turn it into a rental? This home is not far from the city park & schools & of course the very popular Nimrod Lake. Home is being sold AS IS WHERE IS. There is plenty of room for you to take advantage of whether it's building or adding more homes, don't miss out.

ⓘ 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
$259 · $22/mo
Projected year-2 tax
$259 · $22/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 7/10 Severe 7 d/yr ≥110°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% 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
$12,289
− Mortgage interest
−$1,400
− Property taxes
−$259
− Insurance
−$125
− Repairs & maintenance
−$983
− Management
−$983
− Depreciation
−$727
Taxable income
$7,811
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,875
After-tax cash flow
$5,876/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
Two Rivers School District
NCES district ID
0500079
Math proficiency
23% ▼ -20.00%
Reading proficiency
22% ▼ -12.00%
Median HH income
$37,227
Composite
18.77/100
National rank
#8872
State rank
#201 of 238 in AR

Livability — Plainview

Score
59/100
State rank
#303
US rank
#20562

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Plainview, AR
Population (ZIP)
1,138

Population outlook (Yell County) Hauer SSP2

Today (2025)
20,438 people
By 2030
19,561 · -4.3%
By 2040
17,654 · -13.6%
By 2050
15,569 · -23.8%
By 2075
10,746 · -47.4%
By 2100
6,907 · -66.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Hispanic / Latino 4% Two or more races 2%
Common ancestry
Slovak 1% Lithuanian 1% Serbian 1%
Foreign-born
5% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Yell

2024 margin
Solid R (+60.7) · D 18.7% · R 79.5% · Other 1.8%
2008→2024 swing
-30.8pp toward R · 2008: -29.9pp · 2024: -60.7pp
All cycles
2024: R+60.7 2020: R+58.5 2016: R+49.0 2012: R+38.9 2008: R+29.9

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

-28.6% since first listed
7 events — show timeline
  • 2026-05-19 Pending NWARMLS
  • 2026-05-01 Relisted NWARMLS
  • 2026-04-20 Pending NWARMLS
  • 2026-04-13 Relisted NWARMLS
  • 2026-04-01 Delisted NWARMLS
  • 2026-03-21 Price Changed $25,000 NWARMLS
  • 2025-09-17 Listed $35,000 NWARMLS

Property tax history

+1.3%/yr

Latest (2025): $259 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…