CashFlowRE
Sign in Sign up
17508 Batesville Pike
D Composite 44.03
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 +20.8/30.0
  • DSCR +6.6/10.0
  • 1% rule +4.7/10.0
  • Rent growth +3.7/5.0
  • Livability +3.2/5.0
  • Schools +2.6/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$139,900

17508 Batesville Pike · Gibson, AR 72120
3 bd · 1.5 ba · 999 sqft · SingleFamily public records · 97 Days on market
Built 1970 8,276 sqft lot Est $107k · 31% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this 3 Bedroom , 1.5 Bathroom home in the heart of Sherwood that is RURAL DEVELOPMENT ELIGIBLE!! Minutes from shopping and the interstate, this updated home would be the perfect starter home or rental property! New windows in 2018, new HVAC in 2019, with immaculate hardwood floors in most of the home, The large backyard is fully fenced and has a fire pit.

Key facts

  • Hvac
  • Roof
  • Water heater

Tags

FULLY FENCED BACKYARDORIGINAL HARDWOOD FLOORSNEW WINDOWSHVACROOFWATER HEATER

Property features AI

Finance

  • Financial info: Accepted financing: VA, FHA, Conventional, Rural Development loans, or Cash

Exterior

  • Parking: Garage; Parking pad; 1 covered parking space
  • Utilities: Public sewer; Public water; Municipal electric (Entergy); Natural gas
  • Home design: Brick and frame with metal/vinyl siding exterior
  • Construction: Crawl space foundation; Composition roof with 3-tab shingles
  • Exterior features: Deck; Fully fenced yard; Paved road access; Up-slope lot

Interior

  • Kitchen: Free-standing stove; Gas range; Microwave; Dishwasher; Garbage disposal; Refrigerator stays
  • Flooring: Wood flooring; Vinyl flooring
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central gas heat; Central electric cooling
  • Interior features: Washer connection; Gas water heater; Ceiling fans; Insulated windows
  • Laundry & utility: Washer connection

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/1.5-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $191 ($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 $135k (3.3% below list).
  • Recommended offer: $127k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 6.0% in Gibson — 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 (#165 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: schools F, amenities F, commute F.
  • Pulaski County Spec. School District (rural): math 27% / reading 31% proficiency, ranked #150 of 238 in AR (top 63%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising fast (+4.8%/yr); 243 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,006 units permitted in Pulaski County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Pulaski County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 97 days — a 9% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 14y 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→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $127,309 (9.0% below list)

Questions for the listing agent

  1. It's been on market 97 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.97%
Cap rate
7.94%
Cash-on-cash
5.87%
DSCR
1.26
GRM
8.6

CMA / ARV

ARV (on-the-fly)
$106,893
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17508 Batesville Pike 0.00mi 3/1.5 1,000 (+0%) 1mo $145,000 $145 99
10 Brookway Ln 0.16mi 3/1.0 1,070 (+7%) 3mo $72,000 $67 77
12 Parkridge Dr 0.08mi 3/1.0 853 (-15%) 1mo $75,000 $88 69
16 Santiago Dr 0.10mi 2/2.0 (-1) 1,026 (+3%) 20mo $110,000 $107 67
11005 Jacksonville Cato Rd 0.57mi 2/1.0 (-1) 972 (-3%) 1mo $165,000 $170 61
12 Lenox Rd 0.63mi 2/1.0 (-1) 875 (-12%) 3mo $80,000 $91 41

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 · 4.81% rent growth · sell at horizon

5-year hold
IRR
-5.4%
Equity multiple
0.80×
Total profit
$-7,998
Equity at exit
$20,860
10-year hold
IRR
6.1%
Equity multiple
1.49×
Total profit
$19,284
Equity at exit
$12,096

Cash invested: $39,172 (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 72120

Rents YoY
4.8%
Active inventory
243
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,353 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$86 /mo · $1,028/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$284
Net cashflow
$191

Break-even live

Break-even rent $1,111
Max offer price $139,900
Occupancy floor 81%

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
$34,975
Closing costs
$4,197
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.

Rent comps 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
21 Brookway Ln Sherwood, AR 3.0 1.5 1024 $1,195 $1.17 43d 1 0.21mi
10204 Bamboo Ln Lot 7 Sherwood, AR 2.0 2.0 810 $1,100 $1.36 14d 1 1.05mi
10204 Bamboo Ln Unit 2 Sherwood, AR 2.0 1.0 540 $800 $1.48 43d 1 1.05mi
10204 Bamboo Ln Unit 4 Sherwood, AR 2.0 2.0 810 $995 $1.23 14d 1 1.05mi
67 Aloha Cir Unit A Sherwood, AR 2.0 1.0 900 $995 $1.11 23d 1 1.43mi

Listing history 20 events

  1. 2026-04-24
    status Under Contract
  2. 2026-03-10
    price $139,900
  3. 2026-01-17
    listed $145,000 New Listing
  4. 2023-06-06
    soldstatus $130,000
  5. 2023-06-01
    status Under Contract 373-char remark
    Show marketing remark (373 chars)

    Welcome home to this 3 Bedroom , 1.5 Bathroom home in the heart of Sherwood that is RURAL DEVELOPMENT ELIGIBLE!! Minutes from shopping and the interstate, this updated home would be the perfect starter home or rental property! New windows in 2018, new HVAC in 2019, with immaculate hardwood floors in most of the home, The large backyard is fully fenced and has a fire pit.

  6. 2023-06-01
    soldstatus $130,000 Sold 373-char remark
    Show marketing remark (373 chars)

    Welcome home to this 3 Bedroom , 1.5 Bathroom home in the heart of Sherwood that is RURAL DEVELOPMENT ELIGIBLE!! Minutes from shopping and the interstate, this updated home would be the perfect starter home or rental property! New windows in 2018, new HVAC in 2019, with immaculate hardwood floors in most of the home, The large backyard is fully fenced and has a fire pit.

  7. 2023-04-25
    historical Take Backups 373-char remark
    Show marketing remark (373 chars)

    Welcome home to this 3 Bedroom , 1.5 Bathroom home in the heart of Sherwood that is RURAL DEVELOPMENT ELIGIBLE!! Minutes from shopping and the interstate, this updated home would be the perfect starter home or rental property! New windows in 2018, new HVAC in 2019, with immaculate hardwood floors in most of the home, The large backyard is fully fenced and has a fire pit.

  8. 2023-04-18
    listed $130,000 New Listing 373-char remark
    Show marketing remark (373 chars)

    Welcome home to this 3 Bedroom , 1.5 Bathroom home in the heart of Sherwood that is RURAL DEVELOPMENT ELIGIBLE!! Minutes from shopping and the interstate, this updated home would be the perfect starter home or rental property! New windows in 2018, new HVAC in 2019, with immaculate hardwood floors in most of the home, The large backyard is fully fenced and has a fire pit.

  9. 2020-11-20
    soldstatus $91,500 Sold 221-char remark
    Show marketing remark (221 chars)

    Updated 3 Bedroom and 1.5 bath home minutes from town. Perfect starter home or investment property! Fresh Paint, new windows in 2018 , and new HVAC in 2019! Large fully fenced in back yard with custom deck and fire pit.

  10. 2020-10-10
    status Under Contract 221-char remark
    Show marketing remark (221 chars)

    Updated 3 Bedroom and 1.5 bath home minutes from town. Perfect starter home or investment property! Fresh Paint, new windows in 2018 , and new HVAC in 2019! Large fully fenced in back yard with custom deck and fire pit.

  11. 2020-10-09
    listed $89,900 New Listing 221-char remark
    Show marketing remark (221 chars)

    Updated 3 Bedroom and 1.5 bath home minutes from town. Perfect starter home or investment property! Fresh Paint, new windows in 2018 , and new HVAC in 2019! Large fully fenced in back yard with custom deck and fire pit.

  12. 2017-11-10
    historical
  13. 2017-06-15
    price $76,900
  14. 2017-05-09
    listed $78,900 New Listing
  15. 2015-03-20
    historical
  16. 2014-09-19
    listed $74,900
  17. 2013-01-08
    soldstatus $68,000
  18. 2012-12-19
    soldstatus $67,500
  19. 2012-10-12
    historical
  20. 2012-08-13
    listed $73,900

ⓘ 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
$1,028 · $86/mo
Projected year-2 tax
$1,028 · $86/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$16,240
− Mortgage interest
−$7,837
− Property taxes
−$1,028
− Insurance
−$700
− Repairs & maintenance
−$1,299
− Management
−$1,299
− Depreciation
−$4,070
Taxable income
$7
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2
After-tax cash flow
$2,296/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
Pulaski County Spec. School District
NCES district ID
0511850
Math proficiency
27% ▼ -13.00%
Reading proficiency
31% ▼ -10.00%
Median HH income
$53,218
Composite
25.67/100
National rank
#7394
State rank
#150 of 238 in AR

Livability — Gibson

Score
64/100
State rank
#165
US rank
#13982

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gibson, AR
County
Pulaski County · 372,764 people
City population
33,393
Metro
Little Rock-North Little Rock-Conway, AR
Population (ZIP)
34,365
Household income
$76,598
Rent vs Own
28.5% rent · 71.5% own
Severe rent burden
774.0

Population outlook (Pulaski County) Hauer SSP2

Today (2025)
415,378 people
By 2030
423,720 · +2.0%
By 2040
435,182 · +4.8%
By 2050
440,904 · +6.1%
By 2075
445,521 · +7.3%
By 2100
419,173 · +0.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (65%)
Race & ethnicity
White 65% Black 26% Two or more races 5% Hispanic / Latino 4% Asian 1%
Common ancestry
Lithuanian 2% Slovak 1% Italian 1%
Foreign-born
2% · Canada, South Korea
Languages at home
96% English-only · Spanish 2% Korean 1%

Political lean MEDSL · Pulaski

2024 margin
Strong D (+22.1) · D 59.8% · R 37.7% · Other 2.5%
2008→2024 swing
+10.6pp toward D · 2008: 11.6pp · 2024: 22.1pp
All cycles
2024: D+22.1 2020: D+22.5 2016: D+17.9 2012: D+11.4 2008: D+11.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -134.93%
Current HPI
198.9456
Rent YoY
▲ 4.81%
Metro
Little Rock-North Little Rock-Conway, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+89.3% since first listed
20 events — show timeline
  • 2026-04-24 Pending CARMLS
  • 2026-03-10 Price Changed $139,900 CARMLS
  • 2026-01-17 Listed $145,000 CARMLS
  • 2023-06-06 Sold (Public Records) $130,000 Public Records
  • 2023-06-01 Pending CARMLS
  • 2023-06-01 Sold (MLS) $130,000 CARMLS
  • 2023-04-25 Contingent CARMLS
  • 2023-04-18 Listed $130,000 CARMLS
  • 2020-11-20 Sold (MLS) $91,500 CARMLS
  • 2020-10-10 Pending CARMLS
  • 2020-10-09 Listed $89,900 CARMLS
  • 2017-11-10 Listing Removed CARMLS
  • 2017-06-15 Price Changed $76,900 CARMLS
  • 2017-05-09 Listed $78,900 CARMLS
  • 2015-03-20 Listing Removed CARMLS
  • 2014-09-19 Listed $74,900 CARMLS
  • 2013-01-08 Sold (Public Records) $68,000 Public Records
  • 2012-12-19 Sold (MLS) $67,500 CARMLS
  • 2012-10-12 Listing Removed CARMLS
  • 2012-08-13 Listed $73,900 CARMLS

Property tax history

+5.1%/yr

Latest (2025): $1,028 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…