CashFlowRE
Sign in Sign up
706 E Short Mountain St 🏷️ Likely Rental
B+ Composite 76.37
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 +9.7/10.0
  • Livability +3.5/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$59,900

706 E Short Mountain St · Paris, AR 72855
2 bd · 1.0 ba · 998 sqft · SingleFamily public records · 98 Days on market
5,227 sqft lot $60/sqft · 35% below area Est $92k · 35% under

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

Listing remarks MLS

This home offers great potential for the right buyer. With charming curb appeal and a few updates already in place, this property is ready for someone to step in and make it their own. After a long-term tenant recently moved out, the home will need some TLC, but the possibilities here are endless. Whether you're looking for a renovation project, investment property, or a home you can customize to your own style, this property offers a great opportunity to build equity. With a little vision and some updates, this home could truly shine again. Property is being sold As-Is.

Key facts

  • 5,227 sq ft lot
  • Listed 97 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $59,900 price doesn't fit this home's estimated sale value (~$92,385) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $329 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($880 rent vs $60k).
  • Recommended offer: $55k (9.0% below list) — sets the bar for market timing.
  • Cap rate 12.9% vs local median 5.6% in Paris — 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 69/100 on livability (#68 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.
  • Paris School District (town): math 41% / reading 37% proficiency, ranked #83 of 238 in AR (top 35%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 78 active listings in the ZIP; 11 units permitted in Logan County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $414 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Logan County population projected at -13% 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 $17k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 98 days — a 9% lower offer ($55k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago; this cycle's ask has dropped $22k (27%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $40k; 50% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $54,509 (9.0% below list)

Questions for the listing agent

  1. It's been on market 98 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
1.47%
Cap rate
12.88%
Cash-on-cash
23.51%
DSCR
2.05
GRM
5.7

CMA / ARV

ARV (median comp)
$92,385
List price
$59,900
Delta
-35.16%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
804 E Academy St 0.26mi 2/1.0 974 (-2%) 1mo $114,000 $117 83
903 Main St 0.08mi 2/1.0 966 (-3%) 17mo $89,400 $93 77
714 E Academy St 0.26mi 2/1.0 980 (-2%) 12mo $105,000 $107 75
519 S 10th St 0.35mi 2/1.0 1,004 (+1%) 10mo $62,000 $62 74
723 Short Mountain St 0.03mi 2/1.0 952 (-5%) 22mo $79,500 $84 73
614 N 7th St 0.23mi 2/1.0 1,039 (+4%) 13mo $120,000 $115 72
610 N 7th St 0.22mi 2/1.0 988 (-1%) 20mo $84,000 $85 72
1013 E Main St 0.14mi 2/1.0 984 (-1%) 24mo $99,000 $101 71
513 4th St 0.26mi 3/2.0 (+1) 1,032 (+3%) 3mo $120,000 $116 71
1160 Wood St 0.40mi 3/1.0 (+1) 1,032 (+3%) 1mo $115,000 $111 70
508 E Main St 0.14mi 2/1.0 1,032 (+3%) 24mo $96,000 $93 68
111 Grober St 0.57mi 2/1.0 1,088 (+9%) 1mo $85,000 $78 58

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
16.6%
Equity multiple
1.67×
Total profit
$11,205
Equity at exit
$8,931
10-year hold
IRR
25.1%
Equity multiple
3.18×
Total profit
$36,641
Equity at exit
$5,179

Cash invested: $16,772 (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 72855

Home prices YoY
-8.3%
Active inventory
78
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$880 medium interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$28 /mo · $330/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$185
Net cashflow
$329

Break-even live

Break-even rent $464
Max offer price $59,900
Occupancy floor 58%

Sensitivity live

Price -10% $362 -5% $346 +0% $329 +5% $312 +10% $295
Rent -10% $259 -5% $294 +0% $329 +5% $363 +10% $398
Rate -1.0pp $359 -0.5pp $344 base $329 +0.5pp $313 +1.0pp $297

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
$14,975
Closing costs
$1,797
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 25 events

  1. 2026-06-19
    days on market $59,900 Active 98 DOM
  2. 2026-06-18
    days on market $59,900 Active 97 DOM
  3. 2026-06-17
    days on market $59,900 Active 96 DOM
  4. 2026-06-16
    days on market $59,900 Active 95 DOM
  5. 2026-06-15
    days on market $59,900 Active 94 DOM
  6. 2026-06-14
    days on market $59,900 Active 92 DOM
  7. 2026-06-12
    days on market $59,900 Active 91 DOM
  8. 2026-06-09
    days on market $59,900 Active 88 DOM
  9. 2026-06-08
    days on market $59,900 Active 87 DOM
  10. 2026-06-07
    days on market $59,900 Active 86 DOM
  11. 2026-06-07
    days on market $59,900 Active 85 DOM
  12. 2026-06-04
    days on market $59,900 Active 82 DOM
  13. 2026-06-02
    days on market $59,900 Active 81 DOM
  14. 2026-06-01
    days on market $59,900 Active 80 DOM
  15. 2026-05-31
    days on market $59,900 Active 79 DOM
  16. 2026-05-31
    days on market $59,900 Active 78 DOM
  17. 2026-05-05
    price $72,000 577-char remark
    Show marketing remark (577 chars)

    This home offers great potential for the right buyer. With charming curb appeal and a few updates already in place, this property is ready for someone to step in and make it their own. After a long-term tenant recently moved out, the home will need some TLC, but the possibilities here are endless. Whether you're looking for a renovation project, investment property, or a home you can customize to your own style, this property offers a great opportunity to build equity. With a little vision and some updates, this home could truly shine again. Property is being sold As-Is.

  18. 2026-03-08
    listed $82,000 Active 577-char remark
    Show marketing remark (577 chars)

    This home offers great potential for the right buyer. With charming curb appeal and a few updates already in place, this property is ready for someone to step in and make it their own. After a long-term tenant recently moved out, the home will need some TLC, but the possibilities here are endless. Whether you're looking for a renovation project, investment property, or a home you can customize to your own style, this property offers a great opportunity to build equity. With a little vision and some updates, this home could truly shine again. Property is being sold As-Is.

  19. 2022-09-30
    listed $89,000
  20. 2019-10-17
    soldstatus $40,000
  21. 2019-10-07
    soldstatus $40,000
  22. 2019-08-20
    listed $45,000
  23. 2000-09-08
    soldstatus $21,000
  24. 1997-03-31
    soldstatus $25,000
  25. 1996-07-03
    soldstatus $20,000

ⓘ 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
$330 · $28/mo
Projected year-2 tax
$383 · $32/mo
Expected delta
+$53/yr (+$4/mo · 16.1%)

ⓘ 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
$10,560
− Mortgage interest
−$3,355
− Property taxes
−$330
− Insurance
−$300
− Repairs & maintenance
−$845
− Management
−$845
− Depreciation
−$1,743
Taxable income
$3,143
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$754
After-tax cash flow
$3,189/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
Paris School District
NCES district ID
0511130
Math proficiency
41% ▼ -9.00%
Reading proficiency
37% ▼ -6.00%
Median HH income
$34,950
Composite
32.25/100
National rank
#5763
State rank
#83 of 238 in AR

Livability — Paris

Score
69/100
State rank
#68
US rank
#8544

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Paris, AR
Population (ZIP)
6,462

Population outlook (Logan County) Hauer SSP2

Today (2025)
21,046 people
By 2030
20,537 · -2.4%
By 2040
19,443 · -7.6%
By 2050
18,220 · -13.4%
By 2075
16,164 · -23.2%
By 2100
14,858 · -29.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 8% Asian 3% Hispanic / Latino 2%
Common ancestry
Italian 1% Serbian 1% Lithuanian 1%
Foreign-born
2% · China, Vietnam
Languages at home
95% English-only · Spanish 3% Other Asian/Pacific 1% Chinese 1%

Political lean MEDSL · Logan

2024 margin
Solid R (+62.2) · D 17.8% · R 80.0% · Other 2.1%
2008→2024 swing
-23.5pp toward R · 2008: -38.8pp · 2024: -62.2pp
All cycles
2024: R+62.2 2020: R+59.5 2016: R+51.4 2012: R+41.9 2008: R+38.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -15.40%
Current HPI
170.513
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

+260.0% since first listed
9 events — show timeline
  • 2026-05-05 Price Changed $72,000 WRVBOR
  • 2026-03-08 Listed $82,000 WRVBOR
  • 2022-09-30 Listed $89,000 WRVBOR
  • 2019-10-17 Sold (MLS) $40,000 WRVBOR
  • 2019-10-07 Sold (Public Records) $40,000 Public Records
  • 2019-08-20 Listed $45,000 WRVBOR
  • 2000-09-08 Sold (Public Records) $21,000 Public Records
  • 1997-03-31 Sold (Public Records) $25,000 Public Records
  • 1996-07-03 Sold (Public Records) $20,000 Public Records

Property tax history

+22.8%/yr

Latest (2025): $330 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…