CashFlowRE
Sign in Sign up
508 State St
C+ Composite 64.19
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 +26.0/30.0
  • DSCR +8.7/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.9/10.0
  • Appreciation +5.0/10.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$78,000

508 State St · Greenway, AR 72430
2 bd · 1.0 ba · 1,008 sqft · SingleFamily public records · 229 Days on market
10,454 sqft lot $77/sqft · 65% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This charming 2 bedroom, 1 bath 1,008 sq ft home sits in the heart of Greenway, AR! Bursting with character and warmth, this cozy home offers a beautiful screened in porch and a large fenced yard perfect for relaxation. Step inside to find a bright, open living area with new flooring, a kitchen with updated appliances and two comfortable bedrooms ideal for rest. This home is move in ready with several improvements throughout!

Key facts

  • Updated appliances
  • Screened in porch
  • Several improvements

Tags

SCREENED IN PORCHLARGE FENCED YARDBRIGHT OPEN LIVING AREAUPDATED APPLIANCESMOVE IN READYSEVERAL IMPROVEMENTS

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 $78k.

Deal economics

  • At list price, monthly cash flow is $194 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($928 rent vs $78k).
  • Recommended offer: $69k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 50/100 on livability (#489 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: health & safety C-, housing D, schools F.
  • Rector School District (rural): math 35% / reading 27% proficiency, ranked #149 of 238 in AR (top 63%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 5 active listings in the ZIP; 4 units permitted in Clay County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($539 loan paydown + $2k appreciation (3.0% local appreciation)).
  • Clay County population projected at -24% 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 $22k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 229 days — a 12% lower offer ($69k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 5y ago; this cycle's ask has dropped $14k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $54k; 44% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $68,640 (12.0% below list)

Questions for the listing agent

  1. It's been on market 229 days. Have you received any prior offers? Is the seller open to a 12% 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 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?
  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
1.19%
Cap rate
9.27%
Cash-on-cash
10.65%
DSCR
1.47
GRM
7.0

CMA / ARV

ARV (median comp)
$47,131
List price
$78,000
Delta
65.50%
Verdict
OVERPRICED
Comps
5 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
17.5%
Equity multiple
2.00×
Total profit
$21,751
Equity at exit
$35,072
10-year hold
IRR
18.9%
Equity multiple
3.75×
Total profit
$60,168
Equity at exit
$54,050

Cash invested: $21,840 (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 72430

Active inventory
5
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$928 medium interval (Pro) →
Mortgage (P&I)
$409
Tax est. 1.5%
$98 /mo · $1,170/yr
Insurance
$32
HOA
$0
Vacancy / Maint / Mgmt
$195
Net cashflow
$194

Break-even live

Break-even rent $682
Max offer price $78,000
Occupancy floor 74%

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
$19,500
Closing costs
$2,340
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 50 events

  1. 2026-06-19
    days on market $78,000 Active 229 DOM
  2. 2026-06-18
    days on market $78,000 Active 228 DOM
  3. 2026-06-17
    days on market $78,000 Active 227 DOM
  4. 2026-06-16
    days on market $78,000 Active 226 DOM
  5. 2026-06-15
    days on market $78,000 Active 225 DOM
  6. 2026-06-14
    days on market $78,000 Active 223 DOM
  7. 2026-06-12
    days on market $78,000 Active 222 DOM
  8. 2026-06-09
    days on market $78,000 Active 219 DOM
  9. 2026-06-08
    days on market $78,000 Active 218 DOM
  10. 2026-06-07
    days on market $78,000 Active 217 DOM
  11. 2026-06-05
    days on market $78,000 Active 214 DOM
  12. 2026-06-03
    days on market $78,000 Active 213 DOM
  13. 2026-06-02
    days on market $78,000 Active 212 DOM
  14. 2026-06-01
    days on market $78,000 Active 211 DOM
  15. 2026-05-31
    days on market $78,000 Active 210 DOM
  16. 2026-05-30
    days on market $78,000 Active 209 DOM
  17. 2026-05-01
    price $78,000 429-char remark
    Show marketing remark (429 chars)

    This charming 2 bedroom, 1 bath 1,008 sq ft home sits in the heart of Greenway, AR! Bursting with character and warmth, this cozy home offers a beautiful screened in porch and a large fenced yard perfect for relaxation. Step inside to find a bright, open living area with new flooring, a kitchen with updated appliances and two comfortable bedrooms ideal for rest. This home is move in ready with several improvements throughout!

  18. 2026-05-01
    status Back on Market 429-char remark
    Show marketing remark (429 chars)

    This charming 2 bedroom, 1 bath 1,008 sq ft home sits in the heart of Greenway, AR! Bursting with character and warmth, this cozy home offers a beautiful screened in porch and a large fenced yard perfect for relaxation. Step inside to find a bright, open living area with new flooring, a kitchen with updated appliances and two comfortable bedrooms ideal for rest. This home is move in ready with several improvements throughout!

  19. 2026-05-01
    historical 429-char remark
    Show marketing remark (429 chars)

    This charming 2 bedroom, 1 bath 1,008 sq ft home sits in the heart of Greenway, AR! Bursting with character and warmth, this cozy home offers a beautiful screened in porch and a large fenced yard perfect for relaxation. Step inside to find a bright, open living area with new flooring, a kitchen with updated appliances and two comfortable bedrooms ideal for rest. This home is move in ready with several improvements throughout!

  20. 2026-03-14
    price $80,000 429-char remark
    Show marketing remark (429 chars)

    This charming 2 bedroom, 1 bath 1,008 sq ft home sits in the heart of Greenway, AR! Bursting with character and warmth, this cozy home offers a beautiful screened in porch and a large fenced yard perfect for relaxation. Step inside to find a bright, open living area with new flooring, a kitchen with updated appliances and two comfortable bedrooms ideal for rest. This home is move in ready with several improvements throughout!

  21. 2026-03-13
    price $80,000
  22. 2026-02-19
    price $82,000 429-char remark
    Show marketing remark (429 chars)

    This charming 2 bedroom, 1 bath 1,008 sq ft home sits in the heart of Greenway, AR! Bursting with character and warmth, this cozy home offers a beautiful screened in porch and a large fenced yard perfect for relaxation. Step inside to find a bright, open living area with new flooring, a kitchen with updated appliances and two comfortable bedrooms ideal for rest. This home is move in ready with several improvements throughout!

  23. 2026-02-19
    price $82,000
    Show marketing remark (429 chars)

    This charming 2 bedroom, 1 bath 1,008 sq ft home sits in the heart of Greenway, AR! Bursting with character and warmth, this cozy home offers a beautiful screened in porch and a large fenced yard perfect for relaxation. Step inside to find a bright, open living area with new flooring, a kitchen with updated appliances and two comfortable bedrooms ideal for rest. This home is move in ready with several improvements throughout!

  24. 2026-01-15
    price $87,900 429-char remark
    Show marketing remark (429 chars)

    This charming 2 bedroom, 1 bath 1,008 sq ft home sits in the heart of Greenway, AR! Bursting with character and warmth, this cozy home offers a beautiful screened in porch and a large fenced yard perfect for relaxation. Step inside to find a bright, open living area with new flooring, a kitchen with updated appliances and two comfortable bedrooms ideal for rest. This home is move in ready with several improvements throughout!

  25. 2026-01-14
    price $87,900
  26. 2025-11-18
    price $89,900 429-char remark
    Show marketing remark (429 chars)

    This charming 2 bedroom, 1 bath 1,008 sq ft home sits in the heart of Greenway, AR! Bursting with character and warmth, this cozy home offers a beautiful screened in porch and a large fenced yard perfect for relaxation. Step inside to find a bright, open living area with new flooring, a kitchen with updated appliances and two comfortable bedrooms ideal for rest. This home is move in ready with several improvements throughout!

  27. 2025-11-17
    price $89,900
  28. 2025-11-01
    listed $92,500 Active
  29. 2025-10-31
    listed $92,500 New Listing 429-char remark
    Show marketing remark (429 chars)

    This charming 2 bedroom, 1 bath 1,008 sq ft home sits in the heart of Greenway, AR! Bursting with character and warmth, this cozy home offers a beautiful screened in porch and a large fenced yard perfect for relaxation. Step inside to find a bright, open living area with new flooring, a kitchen with updated appliances and two comfortable bedrooms ideal for rest. This home is move in ready with several improvements throughout!

  30. 2025-10-31
    listed $78,000 Active
    Show marketing remark (429 chars)

    This charming 2 bedroom, 1 bath 1,008 sq ft home sits in the heart of Greenway, AR! Bursting with character and warmth, this cozy home offers a beautiful screened in porch and a large fenced yard perfect for relaxation. Step inside to find a bright, open living area with new flooring, a kitchen with updated appliances and two comfortable bedrooms ideal for rest. This home is move in ready with several improvements throughout!

  31. 2025-08-22
    historical
  32. 2025-08-20
    status Active
  33. 2025-08-20
    status Back on Market
  34. 2025-08-05
    historical
  35. 2025-08-05
    status Under Contract
  36. 2025-05-23
    price $88,750
  37. 2025-05-22
    price $88,750
  38. 2025-05-02
    price $89,000
  39. 2025-05-01
    price $89,000
  40. 2024-12-21
    price $89,900
  41. 2024-12-20
    price $89,900
  42. 2024-11-08
    price $90,500
  43. 2024-11-07
    price $90,500
  44. 2024-10-23
    price $92,500
  45. 2024-10-22
    price $92,500
  46. 2024-05-21
    listed $93,500 New Listing
  47. 2024-05-21
    listed $93,500 Active
  48. 2023-08-17
    soldstatus $54,000 Closed
  49. 2023-08-17
    soldstatus $54,000 Sold
  50. 2023-08-17
    soldstatus $54,000

ⓘ 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 3/10 Moderate FEMA zone X · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥109°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 7% 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
$11,131
− Mortgage interest
−$4,369
− Property taxes
−$1,170
− Insurance
−$390
− Repairs & maintenance
−$890
− Management
−$890
− Depreciation
−$2,269
Taxable income
$1,152
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$276
After-tax cash flow
$2,049/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
Rector School District
NCES district ID
0504370
Math proficiency
35% ▼ -12.00%
Reading proficiency
27% ▼ -5.00%
Median HH income
$36,504
Composite
25.78/100
National rank
#7366
State rank
#149 of 238 in AR

Livability — Greenway

Score
50/100
State rank
#489
US rank
#25748

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenway, AR
Population (ZIP)
607

Population outlook (Clay County) Hauer SSP2

Today (2025)
13,564 people
By 2030
12,834 · -5.4%
By 2040
11,498 · -15.2%
By 2050
10,325 · -23.9%
By 2075
8,228 · -39.3%
By 2100
6,675 · -50.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 9%
Common ancestry
Lithuanian 1% Slovak 1% Serbian 1%
Foreign-born
0%

Political lean MEDSL · Clay

2024 margin
Solid R (+61.6) · D 18.3% · R 79.9% · Other 1.9%
2008→2024 swing
-47.3pp toward R · 2008: -14.3pp · 2024: -61.6pp
All cycles
2024: R+61.6 2020: R+60.3 2016: R+29.8 2012: R+29.1 2008: R+14.3

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

+160.0% since first listed
41 events — show timeline
  • 2026-05-01 Price Changed $78,000 CARMLS
  • 2026-05-01 Relisted CARMLS
  • 2026-05-01 Listing Removed CARMLS
  • 2026-03-14 Price Changed $80,000 CARMLS
  • 2026-03-13 Price Changed $80,000 NEABOR MLS
  • 2026-02-19 Price Changed $82,000 CARMLS
  • 2026-02-19 Price Changed $82,000 NEABOR MLS
  • 2026-01-15 Price Changed $87,900 CARMLS
  • 2026-01-14 Price Changed $87,900 NEABOR MLS
  • 2025-11-18 Price Changed $89,900 CARMLS
  • 2025-11-17 Price Changed $89,900 NEABOR MLS
  • 2025-11-01 Listed $92,500 NEABOR MLS
  • 2025-10-31 Listed $78,000 NEABOR MLS
  • 2025-10-31 Listed $92,500 CARMLS
  • 2025-08-22 Listing Removed CARMLS
  • 2025-08-20 Relisted NEABOR MLS
  • 2025-08-20 Relisted CARMLS
  • 2025-08-05 Delisted NEABOR MLS
  • 2025-08-05 Pending CARMLS
  • 2025-05-23 Price Changed $88,750 CARMLS
  • 2025-05-22 Price Changed $88,750 NEABOR MLS
  • 2025-05-02 Price Changed $89,000 CARMLS
  • 2025-05-01 Price Changed $89,000 NEABOR MLS
  • 2024-12-21 Price Changed $89,900 CARMLS
  • 2024-12-20 Price Changed $89,900 NEABOR MLS
  • 2024-11-08 Price Changed $90,500 CARMLS
  • 2024-11-07 Price Changed $90,500 NEABOR MLS
  • 2024-10-23 Price Changed $92,500 CARMLS
  • 2024-10-22 Price Changed $92,500 NEABOR MLS
  • 2024-05-21 Listed $93,500 NEABOR MLS
  • 2024-05-21 Listed $93,500 CARMLS
  • 2023-08-17 Sold (Public Records) $54,000 Public Records
  • 2023-08-17 Sold (MLS) $54,000 CARMLS
  • 2023-08-17 Sold (MLS) $54,000 NEABOR MLS
  • 2023-08-07 Pending CARMLS
  • 2023-07-31 Listed $65,000 CARMLS
  • 2023-07-31 Listed $65,000 NEABOR MLS
  • 2021-08-24 Sold (Public Records) $28,000 Public Records
  • 2021-08-24 Sold (Public Records) $28,000 Public Records
  • 2021-08-23 Sold (MLS) $28,000 CARMLS
  • 2021-05-12 Listed $30,000 CARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…