CashFlowRE
Sign in Sign up
705 N 9th St St
C Composite 58.53
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 +22.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.2/10.0
  • Appreciation +6.9/10.0
  • 1% rule +4.5/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0

$90,000

705 N 9th St St · Gurdon, AR 71743
2 bd · 1.0 ba · 816 sqft · SingleFamily public records · 36 Days on market
Built 1980 0.33 ac lot $110/sqft · 97% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Looking for a move-in ready home in Gurdon? This fully remodeled home offers modern updates, low-maintenance living, and an affordable opportunity for homeowners or investors in Clark County. Recent improvements include fresh interior paint, updated laminate flooring, all-new floor joists and subflooring, plus a newer roof for added peace of mind. The updated kitchen features new cabinetry, countertops, appliances, and fixtures with a clean, modern feel that buyers are searching for. Two energy-efficient mini-split units provide heating and cooling comfort year-round. Outside, enjoy a spacious yard with room for outdoor living, gardening, or pets, along with two storage buildings offering a

Key facts

  • Spacious yard
  • Fully remodeled home
  • Updated kitchen

Tags

FULLY REMODELED HOMEUPDATED KITCHENSPACIOUS YARDTWO STORAGE BUILDINGSMOVE-IN READY CONVENIENCE

Property features AI

Finance

  • Financial info: Financing available: VA, FHA, Conventional, Rural Development, or Cash

Exterior

  • Parking: 2-car parking
  • Utilities: Public sewer; Public water; Municipal electric service (Entergy); Insulated windows
  • Home design: Metal/vinyl siding exterior
  • Construction: Metal roof; Crawl space foundation
  • Exterior features: Partially fenced yard; Outside storage area; Paved road access; Level lot; Inside city limits

Interior

  • Kitchen: Free-standing stove; Electric range; Dishwasher; Refrigerator stays
  • Flooring: Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Mini-split system
  • Interior features: Washer and dryer connections (electric dryer); Electric water heater; Ceiling fans; Breakfast bar; Paneling and sheetrock ceilings; Laminate flooring
  • Laundry & utility: Washer connection; Dryer connection (electric)

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 $90k.

Deal economics

  • At list price, monthly cash flow is $149 ($2k/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 $86k (4.7% below list).
  • Recommended offer: $86k (4.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 69/100 on livability (#74 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, employment D, schools F.
  • Gurdon School District (rural): math 20% / reading 21% proficiency, ranked #212 of 238 in AR (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 22 active listings in the ZIP; 12 units permitted in Clark County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($622 loan paydown + $3k appreciation (3.8% local appreciation)).
  • At projected returns (3.8% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($87k) is reasonable based on typical stale-listing flexibility.
  • 4 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 $18k; list at $90k implies a 414% gain — meaningful room to come down on a strong offer.

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 $85,814 (4.7% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 5% 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 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. 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.
  5. 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.
  6. 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
0.95%
Cap rate
8.28%
Cash-on-cash
7.08%
DSCR
1.32
GRM
8.7

CMA / ARV

ARV (median comp)
$45,796
List price
$90,000
Delta
96.52%
Verdict
OVERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

3.76% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
16.0%
Equity multiple
1.95×
Total profit
$23,920
Equity at exit
$44,351
10-year hold
IRR
17.0%
Equity multiple
3.68×
Total profit
$67,458
Equity at exit
$71,538

Cash invested: $25,200 (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 71743

Home prices YoY
2.6%
Active inventory
22
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$858 medium interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$20 /mo · $237/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$180
Net cashflow
$149

Break-even live

Break-even rent $670
Max offer price $90,000
Occupancy floor 78%

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
$22,500
Closing costs
$2,700
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 27 events

  1. 2026-06-19
    days on market $90,000 Active 36 DOM
  2. 2026-06-18
    days on market $90,000 Active 35 DOM
  3. 2026-06-17
    days on market $90,000 Active 34 DOM
  4. 2026-06-16
    days on market $90,000 Active 33 DOM
  5. 2026-06-15
    days on market $90,000 Active 32 DOM
  6. 2026-06-14
    days on market $90,000 Active 30 DOM
  7. 2026-06-12
    days on market $90,000 Active 29 DOM
  8. 2026-06-09
    days on market $90,000 Active 26 DOM
  9. 2026-06-08
    days on market $90,000 Active 25 DOM
  10. 2026-06-07
    days on market $90,000 Active 24 DOM
  11. 2026-06-05
    days on market $90,000 Active 22 DOM
  12. 2026-06-04
    days on market $90,000 Active 20 DOM
  13. 2026-06-02
    days on market $90,000 Active 19 DOM
  14. 2026-06-01
    days on market $90,000 Active 18 DOM
  15. 2026-05-31
    days on market $90,000 Active 17 DOM
  16. 2026-05-31
    days on market $90,000 Active 16 DOM
  17. 2026-05-14
    listed $90,000 New Listing 967-char remark
  18. 2026-05-13
    historical
  19. 2026-02-19
    listed $90,000 New Listing
  20. 2026-02-17
    historical
  21. 2025-11-12
    listed $94,000 New Listing
  22. 2025-07-15
    soldstatus $17,500 Sold
  23. 2025-07-15
    soldstatus $18,000
  24. 2025-06-25
    listed $25,000
  25. 2025-06-25
    historical
  26. 2007-04-25
    soldstatus $10,000
  27. 1999-07-01
    soldstatus $17,000

ⓘ 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
$237 · $20/mo
Projected year-2 tax
$576 · $48/mo
Expected delta
+$339/yr (+$28/mo · 143.1%)

ⓘ 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 ≥112°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 19% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$10,298
− Mortgage interest
−$5,041
− Property taxes
−$237
− Insurance
−$450
− Repairs & maintenance
−$824
− Management
−$824
− Depreciation
−$2,618
Taxable income
$303
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$73
After-tax cash flow
$1,712/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
Gurdon School District
NCES district ID
0507110
Math proficiency
20% ▼ -3.00%
Reading proficiency
21% ▼ -9.00%
Median HH income
$35,092
Composite
16.91/100
National rank
#9139
State rank
#212 of 238 in AR

Livability — Gurdon

Score
69/100
State rank
#74
US rank
#8878

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gurdon, AR
Population (ZIP)
3,252

Population outlook (Clark County) Hauer SSP2

Today (2025)
22,335 people
By 2030
22,306 · -0.1%
By 2040
21,839 · -2.2%
By 2050
21,961 · -1.7%
By 2075
24,186 · +8.3%
By 2100
25,897 · +15.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (65%)
Race & ethnicity
White 65% Black 23% Hispanic / Latino 11% Two or more races 2%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Lithuanian 7% Slovak 3% Scotch-Irish 2%
Foreign-born
3% · Canada
Languages at home
89% English-only · Spanish 9% Russian/Polish/Slavic 2%

Political lean MEDSL · Clark

2024 margin
Strong R (+20.5) · D 38.6% · R 59.1% · Other 2.2%
2008→2024 swing
-16.7pp toward R · 2008: -3.8pp · 2024: -20.5pp
All cycles
2024: R+20.5 2020: R+14.0 2016: R+9.5 2012: R+6.4 2008: R+3.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.76%
Current HPI
149.1405
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

+429.4% since first listed
11 events — show timeline
  • 2026-05-14 Listed $90,000 CARMLS
  • 2026-05-13 Listing Removed CARMLS
  • 2026-02-19 Listed $90,000 CARMLS
  • 2026-02-17 Listing Removed CARMLS
  • 2025-11-12 Listed $94,000 CARMLS
  • 2025-07-15 Sold (Public Records) $18,000 Public Records
  • 2025-07-15 Sold (MLS) $17,500 CARMLS
  • 2025-06-25 Listing Removed CARMLS
  • 2025-06-25 Listed $25,000 CARMLS
  • 2007-04-25 Sold (Public Records) $10,000 Public Records
  • 1999-07-01 Sold (Public Records) $17,000 Public Records

Property tax history

+3.1%/yr

Latest (2025): $237 · +6.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…