CashFlowRE
Sign in Sign up
1609 Granger
C Composite 58.8
Why this score? — see what drove the C 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 +25.8/30.0
  • DSCR +8.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.5/10.0
  • Rent growth +3.4/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$139,900

1609 Granger · Jonesboro, AR 72401
4 bd · 1.0 ba · 1,260 sqft · SingleFamily public records · 102 Days on market
9,147 sqft lot Est $140k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Attention Investors this Renovated 4-bedroom, 1-bath home offers a spacious living room and generously sized bedrooms. This home features new windows, updated flooring, a new HVAC system, stylish kitchen cabinets, and a beautifully updated bathroom just to name a few of the improvements. A durable metal roof adds peace of mind, and the new deck off the primary bedroom creates the perfect spot to enjoy the backyard. Potential Rent of over $1,400 monthly based on fair market rent in the area.

Key facts

  • New plumbing
  • All-new appliances
  • New lvp flooring

Tags

NEW WINDOWSNEW HVAC SYSTEMNEW LVP FLOORINGNEW PLUMBINGALL-NEW APPLIANCES

Property features AI

Finance

  • Financial info: Financing options: VA, FHA, Conventional, Cash, In-house financing

Exterior

  • Utilities: Public sewer; Public water; Municipal electric service (Entergy)
  • Home design: Inside city limits
  • Construction: Metal/vinyl siding; Metal roof; Other foundation (see remarks); Built on tax-recorded 0.21-acre lot
  • Exterior features: Deck; Porch; Level lot; Paved road access

Interior

  • Kitchen: Electric range; Dishwasher
  • Flooring: Luxury vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central electric heating; Central electric cooling
  • Interior features: Washer connection; Electric dryer connection; Electric water heater; Ceiling fans
  • Laundry & utility: Washer connection; Electric dryer connection

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 4-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $337 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $140k).
  • Recommended offer: $127k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 4.4% in Jonesboro — 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 65/100 on livability (#145 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, crime F, amenities F.
  • Jonesboro School District (urban): math 28% / reading 28% proficiency, ranked #169 of 238 in AR (top 71%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.6%/yr); 295 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 926 units permitted in Craighead County in 2024 (69 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($45k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Craighead County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.6% rent growth), your $39k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 102 days — a 9% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • 6 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.
  • Current owner paid $74k; list at $140k implies a 89% gain — meaningful room to come down on a strong offer.

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 $127,309 (9.0% below list)

Questions for the listing agent

  1. It's been on market 102 days. Have you received any prior offers? Is the seller open to a 9% 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 D-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
1.05%
Cap rate
9.19%
Cash-on-cash
10.34%
DSCR
1.46
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$139,860
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1322 N Patrick St 0.20mi 3/1.0 (-1) 1,274 (+1%) 9mo $127,500 $100 77
1013 Peggy Dr 0.30mi 3/1.5 (-1) 1,200 (-5%) 2mo $174,900 $146 69
1121 Sandino Dr 0.55mi 3/2.0 (-1) 1,275 (+1%) 3mo $160,000 $125 61
1602 Tonya B 0.30mi 3/1.0 (-1) 1,100 (-13%) 1mo $62,500 $57 59
1602 Tonya Unit A 0.30mi 3/2.0 (-1) 1,100 (-13%) 1mo $62,500 $57 55
1602 Tonya Dr 0.30mi 3/2.0 (-1) 1,100 (-13%) 1mo $62,500 $57 55
918 B Mays Rd 0.63mi 3/2.0 (-1) 1,300 (+3%) 3mo $193,900 $149 54
215 Pine St 0.71mi 3/1.5 (-1) 1,355 (+8%) 2mo $89,900 $66 46
1608 N Easy St 0.71mi 3/2.0 (-1) 1,223 (-3%) 8mo $120,000 $98 46
2110 N Patrick 0.45mi 3/2.0 (-1) 1,092 (-13%) 7mo $160,000 $147 42
1501 Dana Debbie St 0.67mi 4/2.0 1,440 (+14%) 7mo $159,900 $111 35
201 Jennifer St 0.70mi 3/2.0 (-1) 1,427 (+13%) 6mo $160,000 $112 32

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 · 3.64% rent growth · sell at horizon

5-year hold
IRR
-0.2%
Equity multiple
0.99×
Total profit
$-296
Equity at exit
$20,860
10-year hold
IRR
10.0%
Equity multiple
1.79×
Total profit
$31,098
Equity at exit
$12,096

Cash invested: $39,172 (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 72401

Home prices YoY
-34.2%
Rents YoY
3.6%
Active inventory
295
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,468 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$31 /mo · $366/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$308
Net cashflow
$337

Break-even live

Break-even rent $1,041
Max offer price $139,900
Occupancy floor 72%

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
$34,975
Closing costs
$4,197
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
500 N Caraway Rd Jonesboro, AR 2.0–3.0 2.0–3.0 1000 $1,099 $1.10 43d 1 1.27mi

Listing history 22 events

  1. 2026-06-07
    statusdays on market $139,900 Under Contract 102 DOM
  2. 2026-06-05
    days on market $139,900 Active 101 DOM
  3. 2026-06-02
    days on market $139,900 Active 99 DOM
  4. 2026-06-01
    days on market $139,900 Active 98 DOM
  5. 2026-05-31
    days on market $139,900 Active 97 DOM
  6. 2026-05-30
    days on market $139,900 Active 96 DOM
  7. 2026-02-23
    listed $139,900 New Listing
    Show marketing remark (495 chars)

    Attention Investors this Renovated 4-bedroom, 1-bath home offers a spacious living room and generously sized bedrooms. This home features new windows, updated flooring, a new HVAC system, stylish kitchen cabinets, and a beautifully updated bathroom just to name a few of the improvements. A durable metal roof adds peace of mind, and the new deck off the primary bedroom creates the perfect spot to enjoy the backyard. Potential Rent of over $1,400 monthly based on fair market rent in the area.

  8. 2026-02-23
    listed $139,900 Active 495-char remark
    Show marketing remark (495 chars)

    Attention Investors this Renovated 4-bedroom, 1-bath home offers a spacious living room and generously sized bedrooms. This home features new windows, updated flooring, a new HVAC system, stylish kitchen cabinets, and a beautifully updated bathroom just to name a few of the improvements. A durable metal roof adds peace of mind, and the new deck off the primary bedroom creates the perfect spot to enjoy the backyard. Potential Rent of over $1,400 monthly based on fair market rent in the area.

  9. 2026-02-13
    historical
  10. 2025-12-05
    price $145,000
  11. 2025-12-04
    price $145,000
  12. 2025-10-16
    listed $149,000 New Listing
  13. 2025-10-16
    listed $149,000 Active
  14. 2025-10-15
    historical
  15. 2025-09-20
    price $149,000
  16. 2025-09-19
    price $149,000
  17. 2025-08-25
    price $155,000
  18. 2025-08-25
    price $155,000
  19. 2025-07-21
    listed $159,900 New Listing
  20. 2025-07-21
    listed $159,900 Active
  21. 2012-10-04
    soldstatus $74,000
  22. 2012-10-04
    soldstatus $74,000

ⓘ 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
$366 · $31/mo
Projected year-2 tax
$895 · $75/mo
Expected delta
+$529/yr (+$44/mo · 144.5%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 8% 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
$17,618
− Mortgage interest
−$7,837
− Property taxes
−$366
− Insurance
−$700
− Repairs & maintenance
−$1,409
− Management
−$1,409
− Depreciation
−$4,070
Taxable income
$1,827
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$439
After-tax cash flow
$3,610/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
Jonesboro School District
NCES district ID
0508280
Math proficiency
28% ▼ -9.00%
Reading proficiency
28% ▼ -8.00%
Median HH income
$34,347
Composite
23.06/100
National rank
#7967
State rank
#169 of 238 in AR

Livability — Jonesboro

Score
65/100
State rank
#145
US rank
#12692

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jonesboro, AR
County
Craighead County · 97,185 people
City population
91,245
Metro
Jonesboro, AR
Population (ZIP)
42,602
Household income
$45,329
Rent vs Own
51.1% rent · 48.9% own
Severe rent burden
2606.0

Population outlook (Craighead County) Hauer SSP2

Today (2025)
122,235 people
By 2030
131,338 · +7.4%
By 2040
149,862 · +22.6%
By 2050
168,034 · +37.5%
By 2075
208,094 · +70.2%
By 2100
233,251 · +90.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 60% Black 26% Hispanic / Latino 9% Two or more races 7%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Slovak 2% Italian 1% Lithuanian 1%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 7%

Political lean MEDSL · Craighead

2024 margin
Solid R (+37.4) · D 30.1% · R 67.5% · Other 2.4%
2008→2024 swing
-12.9pp toward R · 2008: -24.5pp · 2024: -37.4pp
All cycles
2024: R+37.4 2020: R+35.4 2016: R+35.2 2012: R+31.1 2008: R+24.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -108.25%
Current HPI
208.2079
Rent YoY
▲ 3.64%
Metro
Jonesboro, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+89.1% since first listed
16 events — show timeline
  • 2026-02-23 Listed $139,900 NEABOR MLS
  • 2026-02-23 Listed $139,900 CARMLS
  • 2026-02-13 Listing Removed CARMLS
  • 2025-12-05 Price Changed $145,000 CARMLS
  • 2025-12-04 Price Changed $145,000 NEABOR MLS
  • 2025-10-16 Listed $149,000 NEABOR MLS
  • 2025-10-16 Listed $149,000 CARMLS
  • 2025-10-15 Listing Removed CARMLS
  • 2025-09-20 Price Changed $149,000 CARMLS
  • 2025-09-19 Price Changed $149,000 NEABOR MLS
  • 2025-08-25 Price Changed $155,000 CARMLS
  • 2025-08-25 Price Changed $155,000 NEABOR MLS
  • 2025-07-21 Listed $159,900 NEABOR MLS
  • 2025-07-21 Listed $159,900 CARMLS
  • 2012-10-04 Sold (Public Records) $74,000 Public Records
  • 2012-10-04 Sold (Public Records) $74,000 Public Records

Property tax history

+4.1%/yr

Latest (2025): $366 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…