CashFlowRE
Sign in Sign up
1700 King Rd
D+ Composite 48.05
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 +9.5/30.0
  • Schools +5.2/10.0
  • Appreciation +4.6/10.0
  • Livability +3.9/5.0
  • DSCR +2.7/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0

$350,000

1700 King Rd · Centerton, AR 72719
5 bd · 3.5 ba · 2,347 sqft · SingleFamily public records · 2 Days on market
Built 2022 6,534 sqft lot Est $479k · 27% under

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

Listing remarks MLS

Beautiful new construction home in Bentonville School District. Home features downstairs master suite with his and hers walk-in closets. Upstairs has a spacious bonus room perfect for entertainment or kids play area. Guest bedrooms are almost too big and 2 have walk-in closets.

Key facts

  • Flexible space
  • Updated finishes
  • Newer construction

Tags

NEWER CONSTRUCTIONOPEN-CONCEPT LAYOUTWELL-APPOINTED KITCHENFLEXIBLE SPACEPRIVATE RETREATUPDATED FINISHES

Property features AI

Finance

  • HOA & community: HOA fees assessed monthly; Community features include biking, parks, trails/paths, and proximity to schools

Exterior

  • Parking: Attached 2-car garage with garage door opener
  • Security: Smoke detector(s)
  • Utilities: Cable available; Electricity available; Public sewer; Public water
  • Home design: 2 stories
  • Construction: Brick and vinyl siding construction; Architectural shingle roof; Slab foundation; Built on a 0.15-acre lot
  • Exterior features: Concrete driveway; Covered patio/porch; Cleared lot; Near park; Located in a subdivision; Public paved road frontage; Smoke detector(s)

Interior

  • Kitchen: Dishwasher; Electric cooktop; Electric oven; Microwave; Refrigerator; Garbage disposal; ENERGY STAR qualified appliances
  • Flooring: Carpet; Vinyl
  • Bathrooms: 3 full bathrooms; 1 half bathroom
  • Heating & cooling: Heat pump heating; Central air conditioning
  • Interior features: Eat-in kitchen; Pantry; Walk-in closet(s)
  • Laundry & utility: Washer hookup; Dryer hookup; Washer; Dryer; Electric water heater

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 5-bed/3.5-bath single-family listed at $350k.

Deal economics

  • At list price, monthly cash flow is $-241 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $308k (12.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $247k (29.4% below list).
  • Recommended offer: $247k (29.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 2.9% in Centerton — 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 77/100 on livability (#11 in AR, #3,194 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities F, commute F.
  • Bentonville School District (urban): math 59% / reading 59% proficiency, ranked #3 of 238 in AR (top 1%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents flat; 465 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 4,359 units permitted in Benton County in 2024 (402 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-0.9%/yr); year-one equity from $2k of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Benton County population projected at +56% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 4y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • 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 $247,067 (29.4% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.71%
Cap rate
5.47%
Cash-on-cash
-2.95%
DSCR
0.87
GRM
11.8

CMA / ARV

ARV (on-the-fly)
$478,788
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1700 King Rd 0.00mi 5/3.5 2,440 (+4%) 1mo $350,000 $143 93
820 Bob Glen Cir 0.19mi 4/2.0 (-1) 2,181 (-7%) 2mo $430,000 $197 66
1400 Blue Moon Rd 0.47mi 4/3.5 (-1) 2,526 (+8%) 4mo $565,720 $224 57
1420 Florentine Rd 0.54mi 4/3.0 (-1) 2,544 (+8%) 7mo $545,000 $214 48
1121 Ari Ave 0.75mi 5/3.5 2,570 (+10%) 6mo $484,911 $189 44
301 Spicewood Trl 0.72mi 4/2.0 (-1) 2,150 (-8%) 1mo $440,239 $205 41
1141 Ari Ave 0.73mi 4/2.0 (-1) 2,150 (-8%) 4mo $474,885 $221 37
311 Spicewood Trl 0.71mi 4/2.0 (-1) 2,150 (-8%) 6mo $420,252 $195 37
281 Spicewood Trl 0.74mi 4/2.0 (-1) 2,150 (-8%) 6mo $426,276 $198 36
1110 Ari Ave 0.74mi 4/2.0 (-1) 2,150 (-8%) 6mo $429,257 $200 35
1441 Tiffany St 0.75mi 4/2.5 (-1) 2,654 (+13%) 1mo $594,496 $224 34
1140 Ari Ave 0.71mi 4/3.5 (-1) 1,998 (-15%) 6mo $408,425 $204 32

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

Projected returns pro-forma

-0.87% appreciation · 0.64% rent growth · sell at horizon

5-year hold
IRR
-10.8%
Equity multiple
0.54×
Total profit
$-45,453
Equity at exit
$86,674
10-year hold
IRR
-6.0%
Equity multiple
0.47×
Total profit
$-51,514
Equity at exit
$92,891

Cash invested: $98,000 (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 72719

Home prices YoY
-0.3%
Rents YoY
0.6%
Active inventory
465
Price-to-rent
11.8×

Monthly cashflow live

Estimated rent
$2,471 high interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$211 /mo · $2,534/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$519
Net cashflow
$-241

Break-even live

Break-even rent $2,775
Max offer price $307,502
Occupancy floor

Sensitivity live

Price -10% $-42 -5% $-142 +0% $-241 +5% $-340 +10% $-439
Rent -10% $-436 -5% $-338 +0% $-241 +5% $-143 +10% $-45
Rate -1.0pp $-64 -0.5pp $-152 base $-241 +0.5pp $-331 +1.0pp $-424

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
$87,500
Closing costs
$10,500
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.

Rent comps 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
751 Bob Glen Cir Centerton, AR 4.0 2.5 2232 $2,400 $1.08 23d 1 0.19mi
2031 Bluebonnet Ln Centerton, AR 4.0 2.0 1586 $1,850 $1.17 16d 1 1.08mi
2121 Bluebonnet Ln Centerton, AR 4.0 3.5 1998 $2,100 $1.05 16d 1 1.13mi
2161 Wildflower Dr Centerton, AR 4.0 2.5 2364 $2,250 $0.95 16d 1 1.23mi
3030 Laredo Ln Gravette, AR 4.0 2.0 1800 $1,950 $1.08 16d 1 1.39mi
3040 Laredo Ln Gravette, AR 4.0 2.0 1892 $1,970 $1.04 16d 1 1.39mi
970 Moksha St Centerton, AR 4.0 3.0 2310 $2,700 $1.17 16d 1 1.39mi
2061 Larry Ln Bentonville, AR 4.0 2.0 2043 $2,400 $1.17 16d 1 1.45mi

Listing history 5 events

  1. 2026-05-03
    status Pending
  2. 2026-04-17
    listed $350,000 Active
  3. 2022-12-30
    soldstatus $324,635 Closed 278-char remark
    Show marketing remark (278 chars)

    Beautiful new construction home in Bentonville School District. Home features downstairs master suite with his and hers walk-in closets. Upstairs has a spacious bonus room perfect for entertainment or kids play area. Guest bedrooms are almost too big and 2 have walk-in closets.

  4. 2022-11-25
    historical 278-char remark
    Show marketing remark (278 chars)

    Beautiful new construction home in Bentonville School District. Home features downstairs master suite with his and hers walk-in closets. Upstairs has a spacious bonus room perfect for entertainment or kids play area. Guest bedrooms are almost too big and 2 have walk-in closets.

  5. 2022-11-25
    listed $324,635 278-char remark
    Show marketing remark (278 chars)

    Beautiful new construction home in Bentonville School District. Home features downstairs master suite with his and hers walk-in closets. Upstairs has a spacious bonus room perfect for entertainment or kids play area. Guest bedrooms are almost too big and 2 have walk-in closets.

ⓘ 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
$2,534 · $211/mo
Projected year-2 tax
$2,534 · $211/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 5/10 Major 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$29,648
− Mortgage interest
−$19,605
− Property taxes
−$2,534
− Insurance
−$1,750
− Repairs & maintenance
−$2,372
− Management
−$2,372
− Depreciation
−$10,182
Taxable loss
−$9,166
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,200
After-tax cash flow
$-687/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
Bentonville School District
NCES district ID
0503060
Math proficiency
59% ▼ -8.00%
Reading proficiency
59% ▼ -6.00%
Median HH income
$66,721
Composite
51.85/100
National rank
#1661
State rank
#3 of 238 in AR

Livability — Centerton

Score
77/100
State rank
#11
US rank
#3194

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Centerton, AR
County
Benton County · 259,241 people
City population
19,701
Metro
Fayetteville-Springdale-Rogers, AR
Population (ZIP)
19,701
Household income
$113,542
Rent vs Own
37.3% rent · 62.7% own
Severe rent burden
374.0

Population outlook (Benton County) Hauer SSP2

Today (2025)
318,683 people
By 2030
353,481 · +10.9%
By 2040
425,280 · +33.4%
By 2050
497,239 · +56.0%
By 2075
662,114 · +107.8%
By 2100
776,431 · +143.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 58% Two or more races 25% Hispanic / Latino 14% Black 6% Asian 5%
Hispanic origin (detail)
Mexican 8% Cuban 2%
Common ancestry
Slovak 2% Italian 1% Lithuanian 1%
Foreign-born
10% · Canada, Vietnam
Languages at home
89% English-only · Spanish 9% Vietnamese 1% Other Asian/Pacific 1%

Political lean MEDSL · Benton

2024 margin
Strong R (+27.0) · D 35.2% · R 62.1% · Other 2.7%
2008→2024 swing
+9.6pp toward D · 2008: -36.5pp · 2024: -27.0pp
All cycles
2024: R+27.0 2020: R+26.4 2016: R+34.9 2012: R+40.4 2008: R+36.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.87%
Current HPI
320.376
Rent YoY
▲ 0.64%
Metro
Fayetteville-Springdale-Rogers, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+7.8% since first listed
5 events — show timeline
  • 2026-05-03 Pending NWARMLS
  • 2026-04-17 Listed $350,000 NWARMLS
  • 2022-12-30 Sold (MLS) $324,635 NWARMLS
  • 2022-11-25 Delisted NWARMLS
  • 2022-11-25 Listed $324,635 NWARMLS

Property tax history

+1.1%/yr

Latest (2025): $2,534 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…