CashFlowRE
Sign in Sign up
951 Greenfield Rd
B+ Composite 76.78
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
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • 1% rule +9.2/10.0
  • ARV discount +7.5/15.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0

$70,000

951 Greenfield Rd · Star City, AR 71667
2 bd · 1.5 ba · 1,126 sqft · SingleFamily public records · 146 Days on market
Built 1973 0.64 ac lot

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

Listing remarks MLS

If you’re searching for an affordable home in the country, this one is worth a look! This 2 bed, 2 bath home sits on a half-acre lot in a peaceful rural setting with no restrictions. It offers plenty of closet space, newer flooring, and a large laundry room that could double as a third bedroom. The home does need a little TLC and is being sold AS IS—perfect for someone ready to make it their own or for a great Rental Property.

Key facts

  • 0.64 acre lot
  • 2 parking spots
  • Built 1973

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/1.5-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $231 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($991 rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 66/100 on livability (#131 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Star City School District (rural): math 22% / reading 22% proficiency, ranked #206 of 238 in AR (top 87%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Star City Jimmy Brown Elementary School (math 23% / reading 19%, grade F, #373 of 454 statewide, top 83%, 647 students, 69% FRL); Star City Middle School (math 27% / reading 23%, grade F, #164 of 201 statewide, top 82%, 341 students, 70% FRL); Star City High School (math 14% / reading 25%, grade F, #239 of 292 statewide, top 85%, 444 students, 62% FRL).
  • Market conditions: 29 active listings in the ZIP; 4 units permitted in Lincoln County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($484 loan paydown + $7k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 146 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $61,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 146 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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.
  9. 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.
  10. 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
1.42%
Cap rate
12.40%
Cash-on-cash
21.83%
DSCR
1.97
GRM
5.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
34.8%
Equity multiple
3.70×
Total profit
$52,914
Equity at exit
$63,062
10-year hold
IRR
30.0%
Equity multiple
8.36×
Total profit
$144,349
Equity at exit
$135,995

Cash invested: $19,600 (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 71667

Home prices YoY
7.7%
Active inventory
29
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$991 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$30 /mo · $360/yr
Insurance
$29
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$208
Net cashflow
$231

Break-even live

Break-even rent $698
Max offer price $70,000
Occupancy floor 72%

Sensitivity live

Price -10% $271 -5% $251 +0% $231 +5% $212 +10% $192
Rent -10% $153 -5% $192 +0% $231 +5% $270 +10% $310
Rate -1.0pp $267 -0.5pp $249 base $231 +0.5pp $213 +1.0pp $195

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
$17,500
Closing costs
$2,100
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 18 events

  1. 2026-06-17
    status $70,000 Under Contract 146 DOM
  2. 2026-06-17
    days on market $70,000 Active 146 DOM
  3. 2026-06-16
    days on market $70,000 Active 145 DOM
  4. 2026-06-15
    days on market $70,000 Active 144 DOM
  5. 2026-06-14
    days on market $70,000 Active 142 DOM
  6. 2026-06-12
    days on market $70,000 Active 141 DOM
  7. 2026-06-09
    days on market $70,000 Active 138 DOM
  8. 2026-06-08
    days on market $70,000 Active 137 DOM
  9. 2026-06-07
    days on market $70,000 Active 136 DOM
  10. 2026-06-05
    days on market $70,000 Active 133 DOM
  11. 2026-06-03
    days on market $70,000 Active 132 DOM
  12. 2026-06-02
    days on market $70,000 Active 131 DOM
  13. 2026-06-01
    days on market $70,000 Active 130 DOM
  14. 2026-05-31
    days on market $70,000 Active 129 DOM
  15. 2026-05-30
    days on market $70,000 Active 128 DOM
  16. 2026-01-22
    listed $80,000 New Listing 442-char remark
    Show marketing remark (442 chars)

    If you’re searching for an affordable home in the country, this one is worth a look! This 2 bed, 2 bath home sits on a half-acre lot in a peaceful rural setting with no restrictions. It offers plenty of closet space, newer flooring, and a large laundry room that could double as a third bedroom. The home does need a little TLC and is being sold AS IS—perfect for someone ready to make it their own or for a great Rental Property.

  17. 2022-01-28
    soldstatus $65,000
  18. 2017-07-05
    soldstatus $63,000

ⓘ 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
$360 · $30/mo
Projected year-2 tax
$448 · $37/mo
Expected delta
+$88/yr (+$7/mo · 24.4%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone A · 73% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$11,891
− Mortgage interest
−$3,921
− Property taxes
−$360
− Insurance
−$1,852
− Repairs & maintenance
−$951
− Management
−$951
− Depreciation
−$2,036
Taxable income
$1,818
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$436
After-tax cash flow
$2,340/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
Star City School District
NCES district ID
0500028
Math proficiency
22% ▼ -8.00%
Reading proficiency
22% ▼ -8.00%
Median HH income
$36,400
Composite
18.28/100
National rank
#8957
State rank
#206 of 238 in AR

Livability — Star City

Score
66/100
State rank
#131
US rank
#12052

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
6,927
Population (ZIP)
6,927

Population outlook (Lincoln County) Hauer SSP2

Today (2025)
13,516 people
By 2030
13,354 · -1.2%
By 2040
13,200 · -2.3%
By 2050
13,170 · -2.6%
By 2075
12,581 · -6.9%
By 2100
10,008 · -26.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Black 10% Two or more races 7% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 2% Serbian 1% Scottish 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 6%

Political lean MEDSL · Lincoln

2024 margin
Solid R (+50.1) · D 24.1% · R 74.2% · Other 1.7%
2008→2024 swing
-31.9pp toward R · 2008: -18.2pp · 2024: -50.1pp
All cycles
2024: R+50.1 2020: R+43.8 2016: R+31.5 2012: R+20.8 2008: R+18.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 11.46%
Current HPI
161.0228
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

+27.0% since first listed
3 events — show timeline
  • 2026-01-22 Listed $80,000 CARMLS
  • 2022-01-28 Sold (Public Records) $65,000 Public Records
  • 2017-07-05 Sold (Public Records) $63,000 Public Records

Property tax history

+3.4%/yr

Latest (2025): $360 · +10.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…