CashFlowRE
Sign in Sign up
197 Kingery Ln
D- Composite 39.86
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
  • Appreciation +10.0/10.0
  • Schools +3.6/10.0
  • Cash flow +3.2/30.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0

$384,900

197 Kingery Ln · Piney, AR 71968
5 bd · 3.0 ba · 2,836 sqft · SingleFamily public records · 105 Days on market
Built 2003 4.23 ac lot $136/sqft · 33% below area Est $575k · 33% under ↓ 4% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Country living on wooded 4.23 acres MOL. 20 minutes from a launching ramp on Lake Ouachita & 10 Minutes from Lake Hamilton. Four bedrooms and two baths on main level. One bedroom, bath and bonus room upstairs. Open kitchen dining area with island in kitchen, pot hangar above island. New dishwasher. Newer architectural shingle roof, two heat and air units. Patio & a very private covered deck. Paved driveway, green house, raised gardens, storage building and play house. Area of similar homes on acreage.

Key facts

  • Wooded 4.23 acres
  • Paved driveway
  • New dishwasher

Tags

WOODED 4.23 ACRESOPEN KITCHEN DINING AREANEW DISHWASHERPRIVATE COVERED DECKPAVED DRIVEWAYGREEN HOUSE

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/3.0-bath single-family listed at $385k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-15k/yr) — negative.
  • To cash-flow at today's rent, offer at most $170k (55.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $142k (63.2% below list).
  • Recommended offer: $142k (63.2% below list) — sets the bar for 1% rule.
  • Cap rate 2.5% vs local median 1.9% in Piney — 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 62/100 on livability (#218 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Lake Hamilton School District (rural): math 41% / reading 43% proficiency, ranked #54 of 238 in AR (top 23%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 56 active listings in the ZIP; 117 units permitted in Garland County in 2024 (24 in 5+ unit buildings).

Forward outlook

  • In year one you build about $41k of equity ($3k loan paydown + $38k appreciation (10.0% local appreciation)).
  • Garland County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 2, paydown + projected appreciation supports a ~$66k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 105 days — a 9% lower offer ($350k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $141,559 (63.2% 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 105 days. Have you received any prior offers? Is the seller open to a 63% concession, seller financing, or rate buy-down credit?
  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. 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?
  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
0.37%
Cap rate
2.49%
Cash-on-cash
-13.57%
DSCR
0.40
GRM
22.7

CMA / ARV

ARV (median comp)
$575,306
List price
$384,900
Delta
-33.10%
Verdict
UNDERPRICED
Comps
9 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
14.8%
Equity multiple
2.22×
Total profit
$131,856
Equity at exit
$346,748
10-year hold
IRR
14.6%
Equity multiple
5.17×
Total profit
$448,961
Equity at exit
$747,776

Cash invested: $107,772 (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 71968

Home prices YoY
13.7%
Active inventory
56
Price-to-rent
22.7×

Monthly cashflow live

Estimated rent
$1,416 medium interval (Pro) →
Mortgage (P&I)
$2,018
Tax from tax record
$158 /mo · $1,893/yr
Insurance
$160
HOA
$0
Vacancy / Maint / Mgmt
$297
Net cashflow
$-1,218

Break-even live

Break-even rent $2,958
Max offer price $169,685
Occupancy floor

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
$96,225
Closing costs
$11,547
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 21 events

  1. 2026-06-19
    days on market $384,900 Active 105 DOM
  2. 2026-06-18
    days on market $384,900 Active 104 DOM
  3. 2026-06-17
    days on market $384,900 Active 103 DOM
  4. 2026-06-16
    days on market $384,900 Active 102 DOM
  5. 2026-06-15
    days on market $384,900 Active 101 DOM
  6. 2026-06-14
    days on market $384,900 Active 99 DOM
  7. 2026-06-13
    days on market $384,900 Active 98 DOM
  8. 2026-06-10
    days on market $384,900 Active 96 DOM
  9. 2026-06-09
    days on market $384,900 Active 95 DOM
  10. 2026-06-08
    days on market $384,900 Active 94 DOM
  11. 2026-06-07
    days on market $384,900 Active 93 DOM
  12. 2026-06-05
    days on market $384,900 Active 90 DOM
  13. 2026-06-03
    days on market $384,900 Active 89 DOM
  14. 2026-06-02
    days on market $384,900 Active 88 DOM
  15. 2026-06-01
    days on market $384,900 Active 87 DOM
  16. 2026-05-31
    days on market $384,900 Active 86 DOM
  17. 2026-05-30
    days on market $384,900 Active 85 DOM
  18. 2026-04-29
    price $384,900 518-char remark
    Show marketing remark (518 chars)

    Country living on wooded 4.23 acres MOL. 20 minutes from a launching ramp on Lake Ouachita & 10 Minutes from Lake Hamilton. Four bedrooms and two baths on main level. One bedroom, bath and bonus room upstairs. Open kitchen dining area with island in kitchen, pot hangar above island. New dishwasher. Newer architectural shingle roof, two heat and air units. Patio & a very private covered deck. Paved driveway, green house, raised gardens, storage building and play house. Area of similar homes on acreage.

  19. 2026-04-28
    price $384,900 518-char remark
    Show marketing remark (518 chars)

    Country living on wooded 4.23 acres MOL. 20 minutes from a launching ramp on Lake Ouachita & 10 Minutes from Lake Hamilton. Four bedrooms and two baths on main level. One bedroom, bath and bonus room upstairs. Open kitchen dining area with island in kitchen, pot hangar above island. New dishwasher. Newer architectural shingle roof, two heat and air units. Patio & a very private covered deck. Paved driveway, green house, raised gardens, storage building and play house. Area of similar homes on acreage.

  20. 2026-03-06
    listed $399,000 Active 518-char remark
    Show marketing remark (518 chars)

    Country living on wooded 4.23 acres MOL. 20 minutes from a launching ramp on Lake Ouachita & 10 Minutes from Lake Hamilton. Four bedrooms and two baths on main level. One bedroom, bath and bonus room upstairs. Open kitchen dining area with island in kitchen, pot hangar above island. New dishwasher. Newer architectural shingle roof, two heat and air units. Patio & a very private covered deck. Paved driveway, green house, raised gardens, storage building and play house. Area of similar homes on acreage.

  21. 2026-03-02
    listed $399,000 New Listing 518-char remark
    Show marketing remark (518 chars)

    Country living on wooded 4.23 acres MOL. 20 minutes from a launching ramp on Lake Ouachita & 10 Minutes from Lake Hamilton. Four bedrooms and two baths on main level. One bedroom, bath and bonus room upstairs. Open kitchen dining area with island in kitchen, pot hangar above island. New dishwasher. Newer architectural shingle roof, two heat and air units. Patio & a very private covered deck. Paved driveway, green house, raised gardens, storage building and play house. Area of similar homes on acreage.

ⓘ 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
$1,893 · $158/mo
Projected year-2 tax
$2,463 · $205/mo
Expected delta
+$570/yr (+$48/mo · 30.1%)

ⓘ 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 4/10 Moderate 9% 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
$16,987
− Mortgage interest
−$21,560
− Property taxes
−$1,893
− Insurance
−$1,924
− Repairs & maintenance
−$1,359
− Management
−$1,359
− Depreciation
−$11,197
Taxable loss
−$22,306
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$5,353
After-tax cash flow
$-9,266/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
Lake Hamilton School District
NCES district ID
0508610
Math proficiency
41% ▼ -15.00%
Reading proficiency
43% ▼ -7.00%
Median HH income
$46,223
Composite
35.79/100
National rank
#4834
State rank
#54 of 238 in AR

Livability — Piney

Score
62/100
State rank
#218
US rank
#16742

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
4,578

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 (92%)
Race & ethnicity
White 92% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Slovak 2% Lithuanian 2% Serbian 1%
Foreign-born
0%
Languages at home
97% English-only · Spanish 2% Other Indo-European 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
▲ 44.79%
Current HPI
372.1719
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

-3.5% since first listed
4 events — show timeline
  • 2026-04-29 Price Changed $384,900 CARMLS
  • 2026-04-28 Price Changed $384,900 HSBOR
  • 2026-03-06 Listed $399,000 HSBOR
  • 2026-03-02 Listed $399,000 CARMLS

Property tax history

+4.3%/yr

Latest (2025): $1,893 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…