1101 Broadway St · Blytheville, AR 72315

$105,000

3 bd · 1.5 ba · 1,578 sqft · SingleFamily public records · 14 Days on market

Built 1965 10,454 sqft lot Est $136k · 23% under

---

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
• ARV discount +15.0/15.0
• DSCR +10.0/10.0
• 1% rule +9.3/10.0
• Livability +3.2/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +0.8/10.0
• Appreciation +0.0/10.0

Listing remarks

Investor Special! 3-bedroom, 1-bath home with plenty of potential. This property does need some work and updating, but it offers a great opportunity for investors, flippers, or buyers looking to build equity. With some repairs and improvements, this house could become a comfortable family home. Convenient layout, good-sized living space, and endless possibilities to make it your own. Being sold as-is.

Key facts

• 0.24 acre lot
• Garage
• Built 1965

Property features AI

Exterior

• Parking: 1-car garage
• Utilities: Public water; Public sewer
• Home design: Single-family residence; Residential property
• Construction: Brick construction; Slab foundation
• Exterior features: Corner lot

Interior

• Flooring: Hardwood
• Bathrooms: 1 full bathroom
• Heating & cooling: Central heating
• Interior features: Living room fireplace; Hardwood floors

What this means for you Summary

Snapshot

• This is a 3-bed/1.5-bath single-family listed at $105k.

Deal economics

• At list price, monthly cash flow is $557 ($7k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $105k).
• Cap rate 12.7% vs local median 6.8% in Blytheville — 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 64/100 on livability (#168 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D, crime F, commute F.
• Blytheville School District (town): math 8% / reading 12% proficiency, ranked #233 of 238 in AR (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 96% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: Blytheville Primary School (431 students, 97% FRL); Blytheville Middle School (math 6% / reading 14%, grade F, #195 of 201 statewide, top 97%, 324 students, 100% FRL); Blytheville High School (math 5% / reading 14%, grade F, #280 of 292 statewide, top 96%, 460 students, 100% FRL) — zoned schools at 99% FRL track the district average.
• Market conditions: 134 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 69 units permitted in Mississippi County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $726 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
• Mississippi County population projected at -30% 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 $29k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

• Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
• 2 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→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $105,000

Questions for the listing agent

1. Built in 1965 — 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: 1.43% ✓
• Cap rate: 12.66%
• Cash-on-cash: 22.74%
• DSCR: 2.01
• GRM: 5.8

CMA / ARV

• ARV (on-the-fly): $135,708
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1121 N Broadway St	0.08mi	3/2.0	1,548 (-2%)	3mo	$55,000	$36	89
136 N Crescent Dr	0.29mi	3/1.5	1,447 (-8%)	4mo	$125,000	$86	69
700 W Hardin St	0.28mi	3/1.0	1,486 (-6%)	8mo	$40,000	$27	68
135 Marianne	0.59mi	3/2.0	1,610 (+2%)	2mo	$280,000	$174	66
1101 W Pecan St	0.57mi	3/2.0	1,513 (-4%)	5mo	$170,000	$112	60
1105 Dixie St	0.57mi	3/2.0	1,564 (-1%)	13mo	$126,000	$81	59
1004 Highland St	0.61mi	3/1.5	1,456 (-8%)	0mo	$50,000	$34	58
413 Cedar Ln	0.27mi	3/2.0	1,364 (-14%)	6mo	$149,900	$110	58
1807 10th St	0.71mi	3/2.0	1,518 (-4%)	2mo	$146,000	$96	57
618 Adams St	0.29mi	3/2.0	1,748 (+11%)	13mo	$131,840	$75	56
1105 Ward St	0.71mi	3/1.5	1,484 (-6%)	1mo	$95,000	$64	56
1021 Broadmoor St	0.69mi	3/2.0	1,765 (+12%)	2mo	$160,000	$91	44

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 · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 15.6%
• Equity multiple: 1.63×
• Total profit: $18,430
• Equity at exit: $15,656

10-year hold

• IRR: 24.2%
• Equity multiple: 3.09×
• Total profit: $61,585
• Equity at exit: $9,078

Cash invested: $29,400 (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.

Methodology + full state rankings →

ZIP-level market 72315

• Home prices YoY: -32.5%
• Active inventory: 134
• Price-to-rent: 5.8×

Monthly cashflow live

• Estimated rent: $1,500 medium
• Mortgage (P&I): −$551
• Tax from tax record: −$34 /mo · $402/yr
• Insurance: −$44
• HOA: −$0
• Vacancy / Maint / Mgmt: −$315
• Net cashflow: $557

Break-even live

Break-even rent $795

Max offer price $105,000

Occupancy floor 58%

Sensitivity live

Price	-10% $617	-5% $587	+0% $557	+5% $527	+10% $498
Rent	-10% $439	-5% $498	+0% $557	+5% $616	+10% $676
Rate	-1.0pp $610	-0.5pp $584	base $557	+0.5pp $530	+1.0pp $502

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: $26,250
• Closing costs: $3,150
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
812 Melody Ln Blytheville, AR	3.0	2.0	1585	$1,500	$0.95	45d	1	1.03mi

Listing history 11 events

1. 2026-06-21
   days on market $105,000 Active 14 DOM
2. 2026-06-19
   days on market $105,000 Active 12 DOM
3. 2026-06-18
   days on market $105,000 Active 11 DOM
4. 2026-06-17
   days on market $105,000 Active 10 DOM
5. 2026-06-16
   days on market $105,000 Active 9 DOM
6. 2026-06-15
   days on market $105,000 Active 8 DOM
7. 2026-06-14
   days on market $105,000 Active 6 DOM
8. 2026-06-12
   days on market $105,000 Active 5 DOM
9. 2026-06-09
   days on market $105,000 Active 2 DOM
10. 2026-06-07
    remarks 405-char remark
11. 2026-06-07
    listed $105,000 Active 1 DOM

ⓘ 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: $402 · $34/mo
• Projected year-2 tax: $672 · $56/mo
• Expected delta: +$270/yr (+$22/mo · 67.1%)

ⓘ 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 (shaded) · 0% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 20 d/yr by 30 yrs out
• 💨 Wind 4/10 Moderate 8% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $18,000
• − Mortgage interest: −$5,882
• − Property taxes: −$402
• − Insurance: −$525
• − Repairs & maintenance: −$1,440
• − Management: −$1,440
• − Depreciation: −$3,055
• Taxable income: $5,257
• Est. tax owed @ 24.0%: −$1,262
• After-tax cash flow: $5,424/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: Blytheville School District
• NCES district ID: 0503320
• Math proficiency: 8% ▼ -11.00%
• Reading proficiency: 12% ▼ -9.00%
• Median HH income: $33,356
• Composite: 8.02/100
• National rank: #9922
• State rank: #233 of 238 in AR

Livability — Blytheville

• Score: 64/100
• State rank: #168
• US rank: #14094

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Blytheville, AR
• City population: 20,100
• Population (ZIP): 20,100

Population outlook (Mississippi County) Hauer SSP2

• Today (2025): 38,959 people
• By 2030: 36,401 · -6.6%
• By 2040: 31,526 · -19.1%
• By 2050: 27,058 · -30.5%
• By 2075: 17,847 · -54.2%
• By 2100: 11,024 · -71.7%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.57)
• Race & ethnicity: White 50% Black 42% Hispanic / Latino 4% Two or more races 4%
• Common ancestry: Iranian 3% Italian 1% Slovak 1%
• Foreign-born: 3% · Canada
• Languages at home: 96% English-only · Spanish 3%

Political lean MEDSL · Mississippi

• 2024 margin: Solid R (+31.6) · D 33.4% · R 65.0% · Other 1.7%
• 2008→2024 swing: -29.4pp toward R · 2008: -2.2pp · 2024: -31.6pp
• All cycles: 2024: R+31.6 2020: R+22.2 2016: R+10.5 2012: R+1.1 2008: R+2.2

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -84.32%
• Current HPI: 175.5603
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 3.80%
• F500 in state: 10

Industry mix (Fortune 500 HQ in AR)

Industry	F500 HQs	Revenue
▸Retail	1	$681B
▸Food / Agriculture	1	$53B
▸Retail / Energy	1	$22B
▸Transportation / Logistics	1	$12B
▸Energy	1	$4B

Price history

+98.1% since first listed

5 events — show timeline

• 2026-06-05 Listed $105,000 NEABOR MLS
• 2024-03-18 Listed $110,000 NEABOR MLS
• 2014-11-14 Sold (Public Records) $99,000 Public Records
• 2007-05-30 Sold (Public Records) $92,000 Public Records
• 1989-04-03 Sold (Public Records) $53,000 Public Records

Property tax history

-19.9%/yr

Latest (2025): $402 · -19.9% YoY. Source: county tax records.