CashFlowRE
Sign in Sign up
1108 S Walker St
B- Composite 67.07
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
  • ARV discount +7.5/15.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$38,000

1108 S Walker St · Hope, AR 71801
2 bd · 1.0 ba · 720 sqft · SingleFamily public records · 6 Days on market
Built 1975 6,534 sqft lot

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

Listing remarks

HANDYMAN SPECIAL, READY FOR A REMODEL. SOLD AS IS, WHERE IS.

Key facts

  • 6,534 sq ft lot
  • Garage
  • Built 1975

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/1.0-bath single-family listed at $38k.

Deal economics

  • At list price, monthly cash flow is $384 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($819 rent vs $38k).

Location & tenants

  • Location reads 64/100 on livability (#161 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: commute C-, crime F, amenities F.
  • Hope School District (town): math 13% / reading 21% proficiency, ranked #221 of 238 in AR (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Wm. Jefferson Clinton Primary (math 14% / reading 13%, grade F, #413 of 454 statewide, top 91%, 977 students, 100% FRL); Beryl Henry Upper Elem. School (math 10% / reading 13%, grade F, #190 of 201 statewide, top 95%, 214 students, 100% FRL); Hope High School (math 7% / reading 23%, grade F, #260 of 292 statewide, top 89%, 590 students, 100% FRL) — zoned schools average 100% FRL vs 80% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 34 active listings in the ZIP; 1 units permitted in Hempstead County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $263 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Hempstead County population projected at -21% 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 $11k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 2y 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: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $38,000

Questions for the listing agent

  1. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
2.16%
Cap rate
18.43%
Cash-on-cash
43.35%
DSCR
2.93
GRM
3.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
40.2%
Equity multiple
2.72×
Total profit
$18,337
Equity at exit
$5,666
10-year hold
IRR
46.5%
Equity multiple
5.47×
Total profit
$47,542
Equity at exit
$3,286

Cash invested: $10,640 (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 71801

Home prices YoY
-19.5%
Active inventory
34
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$819 medium interval (Pro) →
Mortgage (P&I)
$199
Tax est. 1.5%
$48 /mo · $570/yr
Insurance
$16
HOA
$0
Vacancy / Maint / Mgmt
$172
Net cashflow
$384

Break-even live

Break-even rent $332
Max offer price $38,000
Occupancy floor 48%

Sensitivity live

Price -10% $411 -5% $398 +0% $384 +5% $371 +10% $358
Rent -10% $320 -5% $352 +0% $384 +5% $417 +10% $449
Rate -1.0pp $404 -0.5pp $394 base $384 +0.5pp $375 +1.0pp $365

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
$9,500
Closing costs
$1,140
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 9 events

  1. 2026-04-09
    status Pending
  2. 2026-04-03
    listed $38,000 Active
  3. 2025-04-30
    status Active
  4. 2025-03-20
    status Pending
  5. 2025-02-11
    price $25,000
  6. 2025-01-07
    status Active
  7. 2025-01-07
    price $30,000
  8. 2024-12-27
    status Pending
  9. 2024-12-23
    listed $38,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 24% 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
$9,828
− Mortgage interest
−$2,129
− Property taxes
−$570
− Insurance
−$190
− Repairs & maintenance
−$786
− Management
−$786
− Depreciation
−$1,105
Taxable income
$4,261
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,023
After-tax cash flow
$3,590/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
Hope School District
NCES district ID
0507840
Math proficiency
13% ▼ -13.00%
Reading proficiency
21% ▼ -11.00%
Median HH income
$32,285
Composite
13.71/100
National rank
#9495
State rank
#221 of 238 in AR

Livability — Hope

Score
64/100
State rank
#161
US rank
#13723

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hope, AR
Population (ZIP)
14,907

Population outlook (Hempstead County) Hauer SSP2

Today (2025)
20,807 people
By 2030
19,949 · -4.1%
By 2040
18,236 · -12.4%
By 2050
16,466 · -20.9%
By 2075
12,676 · -39.1%
By 2100
9,314 · -55.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 48% Black 31% Hispanic / Latino 18% Two or more races 7%
Hispanic origin (detail)
Mexican 17%
Common ancestry
Romanian 1% Serbian 1%
Foreign-born
9% · Canada
Languages at home
87% English-only · Spanish 13%

Political lean MEDSL · Hempstead

2024 margin
Solid R (+39.7) · D 29.2% · R 68.9% · Other 2.0%
2008→2024 swing
-20.6pp toward R · 2008: -19.1pp · 2024: -39.7pp
All cycles
2024: R+39.7 2020: R+34.0 2016: R+28.9 2012: R+26.3 2008: R+19.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -33.22%
Current HPI
136.8593
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

+0.0% since first listed
9 events — show timeline
  • 2026-04-09 Pending TBOR
  • 2026-04-03 Listed $38,000 TBOR
  • 2025-04-30 Relisted TBOR
  • 2025-03-20 Pending TBOR
  • 2025-02-11 Price Changed $25,000 TBOR
  • 2025-01-07 Relisted TBOR
  • 2025-01-07 Price Changed $30,000 TBOR
  • 2024-12-27 Pending TBOR
  • 2024-12-23 Listed $38,000 TBOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…