CashFlowRE
Sign in Sign up
105 Welch St
D Composite 41.99
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).

  • Cash flow +14.5/30.0
  • Appreciation +6.2/10.0
  • Schools +4.5/10.0
  • DSCR +4.4/10.0
  • Livability +3.2/5.0
  • 1% rule +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.1/15.0

$124,900

105 Welch St · Salem, AR 72576
3 bd · 1.0 ba · 1,176 sqft · SingleFamily public records · 54 Days on market
Built 1980 0.30 ac lot $106/sqft · 14% above area Est $109k · 14% over

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

Listing remarks MLS

Updated Home in Small-Town ArkansasWelcome to this beautifully updated 3-bedroom, 1-bath home located in the heart of Salem, Arkansas. Built in 1980 and offering approximately 1,176 square feet of thoughtfully designed living space, this property combines comfort, functionality, and convenience in one move-in-ready package. Inside, you will find a spacious open layout that seamlessly connects the living room, dining area, and kitchen. The natural flow creates an inviting atmosphere for everyday living while also providing the perfect setting for hosting family and friends. Recent interior updates give the home a fresh, modern feel, allowing you to move in with confidence and enjoy low-maintenance living from day one. The three bedrooms offer comfortable accommodations with flexibility for guests, a home office, or additional storage. The bathroom is well-appointed and centrally located for convenience. Step outside to a generously sized yard filled with opportunity. Whether you envision adding a swimming pool, setting up a trampoline, planting a garden, or creating a cozy firepit area for evening gatherings, the outdoor space allows you to design it to fit your lifestyle. Modern connectivity is already in place with fiber optic internet available through NAEC, providing fast and reliable service ideal for remote work, streaming, or online learning. Location is a true highlight. This home is just minutes from local shops, restaurants, and shopping centers, close to Fulton County Hospital, and near Salem High School, known for strong academics and competitive athletic programs. If you are searching for a turnkey property that offers space, updates, and everyday convenience in Salem, this home deserves your attention.

Key facts

  • 0.3 acre lot
  • Parking
  • Built 1980

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 3-bed/1.0-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $28 ($335/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $101k (19.3% below list).
  • Recommended offer: $101k (19.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 3.2% in Salem — 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 (#148 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+; Watch: amenities F, commute F, employment F.
  • Salem School District (rural): math 53% / reading 55% proficiency, ranked #10 of 238 in AR (top 4%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Salem Elementary School (math 59% / reading 54%, grade C+, #57 of 454 statewide, top 13%, 451 students, 66% FRL); Salem High School (math 48% / reading 55%, grade D+, #13 of 292 statewide, top 4%, 425 students, 56% FRL).
  • Market conditions: 39 active listings in the ZIP.

Forward outlook

  • In year one you build about $4k of equity ($864 loan paydown + $3k appreciation (2.4% local appreciation)).
  • Fulton County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.4% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~7 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 54 days — a 3% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 13y ago; this cycle's ask has dropped $15k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $100,780 (19.3% below list)

Questions for the listing agent

  1. It's been on market 54 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  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
0.81%
Cap rate
6.56%
Cash-on-cash
0.96%
DSCR
1.04
GRM
10.3

CMA / ARV

ARV (median comp)
$109,305
List price
$124,900
Delta
14.27%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
111 Humphrey Ln 0.06mi 2/2.0 (-1) 1,206 (+3%) 1mo $115,000 $95 83
134 N Cedar St 0.12mi 3/1.0 1,078 (-8%) 0mo $75,000 $70 80
231 N Elm St 0.24mi 3/1.0 1,080 (-8%) 11mo $115,000 $106 66
410 S Main St 0.69mi 3/1.0 1,176 (0%) 23mo $115,500 $98 49
459 S Main St 0.74mi 2/2.0 (-1) 1,064 (-10%) 10mo $91,100 $86 32

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

Projected returns pro-forma

2.36% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
6.5%
Equity multiple
1.36×
Total profit
$12,600
Equity at exit
$51,712
10-year hold
IRR
9.7%
Equity multiple
2.36×
Total profit
$47,663
Equity at exit
$76,395

Cash invested: $34,972 (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 72576

Home prices YoY
1.3%
Active inventory
39
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,008 medium interval (Pro) →
Mortgage (P&I)
$655
Tax from tax record
$61 /mo · $734/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$212
Net cashflow
$28

Break-even live

Break-even rent $972
Max offer price $124,900
Occupancy floor 92%

Sensitivity live

Price -10% $99 -5% $63 +0% $28 +5% $-7 +10% $-43
Rent -10% $-52 -5% $-12 +0% $28 +5% $68 +10% $108
Rate -1.0pp $91 -0.5pp $60 base $28 +0.5pp $-4 +1.0pp $-37

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
$31,225
Closing costs
$3,747
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 32 events

  1. 2026-06-21
    days on market $124,900 Active 54 DOM
  2. 2026-06-19
    days on market $124,900 Active 52 DOM
  3. 2026-06-18
    days on market $124,900 Active 51 DOM
  4. 2026-06-17
    days on market $124,900 Active 50 DOM
  5. 2026-06-16
    days on market $124,900 Active 49 DOM
  6. 2026-06-15
    days on market $124,900 Active 48 DOM
  7. 2026-06-14
    days on market $124,900 Active 46 DOM
  8. 2026-06-12
    statusdays on market $124,900 Active 45 DOM
  9. 2026-06-09
    days on market $124,900 Price Change 42 DOM
  10. 2026-06-08
    days on market $124,900 Price Change 41 DOM
  11. 2026-06-07
    days on market $124,900 Price Change 40 DOM
  12. 2026-06-07
    days on market $124,900 Price Change 39 DOM
  13. 2026-06-04
    pricestatusdays on market $124,900 Price Change 36 DOM
  14. 2026-06-02
    days on market $139,900 Active 35 DOM
  15. 2026-06-01
    days on market $139,900 Active 34 DOM
  16. 2026-05-31
    days on market $139,900 Active 33 DOM
  17. 2026-05-31
    days on market $139,900 Active 32 DOM
  18. 2026-05-14
    status Active 1744-char remark
    Show marketing remark (1744 chars)

    Updated Home in Small-Town ArkansasWelcome to this beautifully updated 3-bedroom, 1-bath home located in the heart of Salem, Arkansas. Built in 1980 and offering approximately 1,176 square feet of thoughtfully designed living space, this property combines comfort, functionality, and convenience in one move-in-ready package. Inside, you will find a spacious open layout that seamlessly connects the living room, dining area, and kitchen. The natural flow creates an inviting atmosphere for everyday living while also providing the perfect setting for hosting family and friends. Recent interior updates give the home a fresh, modern feel, allowing you to move in with confidence and enjoy low-maintenance living from day one. The three bedrooms offer comfortable accommodations with flexibility for guests, a home office, or additional storage. The bathroom is well-appointed and centrally located for convenience. Step outside to a generously sized yard filled with opportunity. Whether you envision adding a swimming pool, setting up a trampoline, planting a garden, or creating a cozy firepit area for evening gatherings, the outdoor space allows you to design it to fit your lifestyle. Modern connectivity is already in place with fiber optic internet available through NAEC, providing fast and reliable service ideal for remote work, streaming, or online learning. Location is a true highlight. This home is just minutes from local shops, restaurants, and shopping centers, close to Fulton County Hospital, and near Salem High School, known for strong academics and competitive athletic programs. If you are searching for a turnkey property that offers space, updates, and everyday convenience in Salem, this home deserves your attention.

  19. 2026-05-04
    status Under Contract 813-char remark
    Show marketing remark (1744 chars)

    Updated Home in Small-Town ArkansasWelcome to this beautifully updated 3-bedroom, 1-bath home located in the heart of Salem, Arkansas. Built in 1980 and offering approximately 1,176 square feet of thoughtfully designed living space, this property combines comfort, functionality, and convenience in one move-in-ready package. Inside, you will find a spacious open layout that seamlessly connects the living room, dining area, and kitchen. The natural flow creates an inviting atmosphere for everyday living while also providing the perfect setting for hosting family and friends. Recent interior updates give the home a fresh, modern feel, allowing you to move in with confidence and enjoy low-maintenance living from day one. The three bedrooms offer comfortable accommodations with flexibility for guests, a home office, or additional storage. The bathroom is well-appointed and centrally located for convenience. Step outside to a generously sized yard filled with opportunity. Whether you envision adding a swimming pool, setting up a trampoline, planting a garden, or creating a cozy firepit area for evening gatherings, the outdoor space allows you to design it to fit your lifestyle. Modern connectivity is already in place with fiber optic internet available through NAEC, providing fast and reliable service ideal for remote work, streaming, or online learning. Location is a true highlight. This home is just minutes from local shops, restaurants, and shopping centers, close to Fulton County Hospital, and near Salem High School, known for strong academics and competitive athletic programs. If you are searching for a turnkey property that offers space, updates, and everyday convenience in Salem, this home deserves your attention.

  20. 2026-05-04
    status Pending 1744-char remark
    Show marketing remark (1744 chars)

    Updated Home in Small-Town ArkansasWelcome to this beautifully updated 3-bedroom, 1-bath home located in the heart of Salem, Arkansas. Built in 1980 and offering approximately 1,176 square feet of thoughtfully designed living space, this property combines comfort, functionality, and convenience in one move-in-ready package. Inside, you will find a spacious open layout that seamlessly connects the living room, dining area, and kitchen. The natural flow creates an inviting atmosphere for everyday living while also providing the perfect setting for hosting family and friends. Recent interior updates give the home a fresh, modern feel, allowing you to move in with confidence and enjoy low-maintenance living from day one. The three bedrooms offer comfortable accommodations with flexibility for guests, a home office, or additional storage. The bathroom is well-appointed and centrally located for convenience. Step outside to a generously sized yard filled with opportunity. Whether you envision adding a swimming pool, setting up a trampoline, planting a garden, or creating a cozy firepit area for evening gatherings, the outdoor space allows you to design it to fit your lifestyle. Modern connectivity is already in place with fiber optic internet available through NAEC, providing fast and reliable service ideal for remote work, streaming, or online learning. Location is a true highlight. This home is just minutes from local shops, restaurants, and shopping centers, close to Fulton County Hospital, and near Salem High School, known for strong academics and competitive athletic programs. If you are searching for a turnkey property that offers space, updates, and everyday convenience in Salem, this home deserves your attention.

  21. 2026-04-10
    listed $139,900 Active 1744-char remark
    Show marketing remark (1744 chars)

    Updated Home in Small-Town ArkansasWelcome to this beautifully updated 3-bedroom, 1-bath home located in the heart of Salem, Arkansas. Built in 1980 and offering approximately 1,176 square feet of thoughtfully designed living space, this property combines comfort, functionality, and convenience in one move-in-ready package. Inside, you will find a spacious open layout that seamlessly connects the living room, dining area, and kitchen. The natural flow creates an inviting atmosphere for everyday living while also providing the perfect setting for hosting family and friends. Recent interior updates give the home a fresh, modern feel, allowing you to move in with confidence and enjoy low-maintenance living from day one. The three bedrooms offer comfortable accommodations with flexibility for guests, a home office, or additional storage. The bathroom is well-appointed and centrally located for convenience. Step outside to a generously sized yard filled with opportunity. Whether you envision adding a swimming pool, setting up a trampoline, planting a garden, or creating a cozy firepit area for evening gatherings, the outdoor space allows you to design it to fit your lifestyle. Modern connectivity is already in place with fiber optic internet available through NAEC, providing fast and reliable service ideal for remote work, streaming, or online learning. Location is a true highlight. This home is just minutes from local shops, restaurants, and shopping centers, close to Fulton County Hospital, and near Salem High School, known for strong academics and competitive athletic programs. If you are searching for a turnkey property that offers space, updates, and everyday convenience in Salem, this home deserves your attention.

  22. 2026-04-09
    listed $139,900 New Listing 813-char remark
    Show marketing remark (813 chars)

    Updated Home in Small-Town Arkansas Welcome to this updated 3-bedroom, 1-bath home built in 1980, offering 1,176 square feet of comfortable living space in the heart of Salem, Arkansas. The open layout connects the living room, dining area, and kitchen, creating a functional flow for daily living and gatherings. Recent interior updates make this home move-in ready and easy to maintain. Outside, the spacious yard offers room for a pool, garden, trampoline, or firepit area. Fiber optic internet through NAEC provides fast, reliable service for remote work and streaming. Conveniently located minutes from local shops and restaurants, near Fulton County Hospital, and close to Salem High School. If you are looking for a well-kept, turnkey home with space and convenience, this property is ready to welcome you.

  23. 2024-11-10
    historical
  24. 2024-07-22
    price $117,000
  25. 2024-07-04
    listed $145,000 New Listing
  26. 2021-11-10
    soldstatus $115,000 Sold
  27. 2021-11-10
    soldstatus $115,000
  28. 2021-11-05
    historical Take Backups
  29. 2021-08-23
    listed $124,900 New Listing
  30. 2013-12-01
    historical
  31. 2013-05-10
    listed $63,900
  32. 1994-11-10
    soldstatus $30,000

ⓘ 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
$734 · $61/mo
Projected year-2 tax
$799 · $67/mo
Expected delta
+$65/yr (+$5/mo · 8.8%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$12,094
− Mortgage interest
−$6,996
− Property taxes
−$734
− Insurance
−$624
− Repairs & maintenance
−$967
− Management
−$967
− Depreciation
−$3,633
Taxable loss
−$1,830
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$439
After-tax cash flow
$774/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
Salem School District
NCES district ID
0512090
Math proficiency
53% ▼ -11.00%
Reading proficiency
55% ▼ -9.00%
Median HH income
$34,918
Composite
44.66/100
National rank
#2766
State rank
#10 of 238 in AR

Livability — Salem

Score
65/100
State rank
#148
US rank
#12757

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Salem, AR
Population (ZIP)
3,748

Population outlook (Fulton County) Hauer SSP2

Today (2025)
11,739 people
By 2030
11,330 · -3.5%
By 2040
10,483 · -10.7%
By 2050
9,717 · -17.2%
By 2075
8,351 · -28.9%
By 2100
6,853 · -41.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 7% Hispanic / Latino 3%
Common ancestry
Romanian 3% Slovak 2% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Fulton

2024 margin
Solid R (+62.1) · D 18.0% · R 80.1% · Other 1.9%
2008→2024 swing
-43.3pp toward R · 2008: -18.9pp · 2024: -62.1pp
All cycles
2024: R+62.1 2020: R+57.2 2016: R+50.7 2012: R+33.1 2008: R+18.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.36%
Current HPI
187.7518
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

+366.3% since first listed
15 events — show timeline
  • 2026-05-14 Relisted SOMO
  • 2026-05-04 Pending CARMLS
  • 2026-05-04 Pending SOMO
  • 2026-04-10 Listed $139,900 SOMO
  • 2026-04-09 Listed $139,900 CARMLS
  • 2024-11-10 Listing Removed CARMLS
  • 2024-07-22 Price Changed $117,000 CARMLS
  • 2024-07-04 Listed $145,000 CARMLS
  • 2021-11-10 Sold (Public Records) $115,000 Public Records
  • 2021-11-10 Sold (MLS) $115,000 CARMLS
  • 2021-11-05 Contingent CARMLS
  • 2021-08-23 Listed $124,900 CARMLS
  • 2013-12-01 Listing Removed CARMLS
  • 2013-05-10 Listed $63,900 CARMLS
  • 1994-11-10 Sold (Public Records) $30,000 Public Records

Property tax history

+15.5%/yr

Latest (2025): $734 · +287.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…