CashFlowRE
Sign in Sign up
508 May Ave 🔨 Auction
F Composite 27.32
Why this score? — see what drove the F 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).

  • ARV discount +7.5/15.0
  • Cash flow +5.9/30.0
  • Rent growth +3.6/5.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • 1% rule +1.3/10.0
  • DSCR +0.3/10.0
  • Appreciation +0.0/10.0

$1

508 May Ave · Fort Smith, AR 72901
3 bd · 1.5 ba · 1,426 sqft · SingleFamily public records · 42 Days on market
6,957 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Auction 11/25/2019 at 1 pm. Really nice & recently remodeled appx 1,681 sf 3 bedroom home w/ central heat & air, screened in porch, basement w/ storm shelter & bathroom, carport & lots more in great location. This home will make an excellent home or investment property and it is move-in ready!! 10% buyer's premium

Key facts

  • 6,957 sq ft lot
  • Listed 42 days

Property features AI

Exterior

  • Parking: Detached carport; 1 covered parking space
  • Utilities: Public water; Electricity available; Natural gas available; Water service available
  • Home design: Single-family house; One story
  • Construction: Vinyl siding; Shingle roof; Basement (walk-out)
  • Exterior features: Enclosed patio/porch; Back yard fencing; Cleared lot; Paved, publicly maintained road access

Interior

  • Kitchen: Oven
  • Bedrooms: Bedrooms with walk-in closet(s)
  • Flooring: Ceramic tile; Laminate; Wood
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: Ceiling fans; Eat-in kitchen; Walk-in closets; Fireplace in the family room; Walk-out basement access
  • Laundry & utility: Washer hookup; Electric dryer hookup; Gas water heater

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $1 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $168,268 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.5-bath single-family listed at $1.

Deal economics

  • At list price, monthly cash flow is $-330 ($-4k/yr) — negative.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $1).

Location & tenants

  • Location reads 65/100 on livability (#151 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Fort Smith School District (urban): math 35% / reading 39% proficiency, ranked #106 of 238 in AR (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Ballman Elementary School (math 37% / reading 42%, grade F, #206 of 454 statewide, top 48%, 344 students, 70% FRL); William O. Darby Jr. High Sch. (math 20% / reading 30%, grade F, #164 of 201 statewide, top 82%, 700 students, 87% FRL); Northside High School (math 12% / reading 27%, grade F, #239 of 292 statewide, top 85%, 2,433 students, 74% FRL).
  • Market conditions: Rents rising fast (+4.4%/yr); 174 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 388 units permitted in Sebastian County in 2024 (16 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Sebastian County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($0) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 7y 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

  • Watch-outs: property tax is 252402.0% of price.
  • 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 $1

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 5% concession, seller financing, or rate buy-down credit?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.63%
Cap rate
3.94%
Cash-on-cash
-8.41%
DSCR
0.63
GRM
13.3

CMA / ARV

ARV (on-the-fly)
$168,268
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
428 N 35th St 0.43mi 3/1.5 1,420 (-0%) 2mo $110,000 $77 78
919 Clifton Ct 0.46mi 3/1.5 1,455 (+2%) 4mo $176,000 $121 72
2808 Alabama Ave 0.25mi 3/2.0 1,316 (-8%) 4mo $138,400 $105 70
2710 Reeder St 0.57mi 2/2.0 (-1) 1,425 (-0%) 3mo $192,500 $135 64
2815 Dodson Ave 0.60mi 3/2.5 1,450 (+2%) 2mo $212,000 $146 64
3710 Park Ave 0.61mi 3/1.5 1,510 (+6%) 2mo $180,000 $119 60
634 Clifton Ct 0.39mi 2/2.0 (-1) 1,555 (+9%) 1mo $90,000 $58 59
722 S 19th St 0.70mi 3/1.0 1,505 (+6%) 3mo $135,000 $90 54
1005 N 16th St 0.71mi 3/2.0 1,538 (+8%) 3mo $250,000 $163 49
1301 N Greenwood Ave 0.60mi 2/1.0 (-1) 1,304 (-9%) 2mo $112,000 $86 49
606 S 18th St 0.73mi 2/1.5 (-1) 1,298 (-9%) 3mo $40,000 $31 44
1404 N 18th St 0.74mi 4/2.0 (+1) 1,624 (+14%) 0mo $190,900 $118 35

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 · 4.37% rent growth · sell at horizon

5-year hold
IRR
-29.6%
Equity multiple
0.01×
Total profit
$-46,796
Equity at exit
$25,089
10-year hold
IRR
-25.4%
Equity multiple
-0.31×
Total profit
$-61,533
Equity at exit
$14,549

Cash invested: $47,115 (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 72901

Rents YoY
4.4%
Active inventory
174

Monthly cashflow live

Estimated rent
$1,054 high interval (Pro) →
Mortgage (P&I)
$882
Tax est. 1.5%
$210 /mo · $2,524/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$221
Net cashflow
$-330

Break-even live

Break-even rent $1,472
Max offer price $120,516
Occupancy floor

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
$42,067
Closing costs
$5,048
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
501 N May Ave Fort Smith, AR 2.0 1.0 1022 $825 $0.81 21d 1 0.03mi
3101 Park Ave Fort Smith, AR 3.0 2.0 1634 $1,650 $1.01 13d 1 0.19mi
3014 Presley St Fort Smith, AR 1.0–2.0 1.0–1.5 782 $925 $1.18 13d 4 0.35mi
3014 Presley St Unit FB44 Fort Smith, AR 2.0 1.5 1040 $925 $0.89 21d 1 0.36mi
800 S 19th St Fort Smith, AR 2.0 1.0 1286 $1,095 $0.85 3d 1 0.69mi
2820 S O St Fort Smith, AR 2.0 1.5 1024 $875 $0.85 21d 1 0.85mi
811 N 41st St Fort Smith, AR 2.0 1.0 1306 $900 $0.69 13d 1 0.87mi
3500 S N St Fort Smith, AR 1.0–2.0 1.0–1.5 834 $935 $1.12 21d 1 0.90mi
1453 N 35th St Fort Smith, AR 2.0 1.0 913 $900 $0.99 21d 1 0.91mi
1907 S N St Fort Smith, AR 2.0 1.0 1114 $950 $0.85 21d 1 0.96mi
1307 S 17th St Fort Smith, AR 3.0 1.5 1161 $1,150 $0.99 21d 1 0.97mi
3906 S N St Unit 3904 Fort Smith, AR 2.0 1.5 1024 $800 $0.78 21d 1 1.04mi
101 N 11th St Unit 112 Fort Smith, AR 2.0 2.0 1040 $1,240 $1.19 21d 1 1.08mi
101 N 11th St Fort Smith, AR 1.0–2.0 1.0–2.0 806 $1,115 $1.38 3d 9 1.10mi
1915 S U St Unit A Fort Smith, AR 2.0 2.0 900 $975 $1.08 21d 1 1.34mi
2307 S 23rd St Fort Smith, AR 3.0 2.5 1356 $1,595 $1.18 21d 1 1.34mi
813 N 48th St Fort Smith, AR 2.0 1.0 1170 $800 $0.68 21d 1 1.35mi
1331 S 46th St Fort Smith, AR 1.0–2.0 1.0–1.5 1075 $1,150 $1.07 13d 6 1.39mi
2800 Wharton Cir Unit 2323 Fort Smith, AR 2.0 2.0 1240 $925 $0.75 13d 1 1.43mi
4911 Free Ferry Rd Unit Vi Fort Smith, AR 2.0 2.0 1232 $1,150 $0.93 21d 1 1.44mi
2200 S 17th St Unit D Fort Smith, AR 3.0 2.0 1123 $975 $0.87 21d 1 1.44mi

Listing history 17 events

  1. 2026-06-15
    status $1 Pending 42 DOM
  2. 2026-06-15
    days on market $1 Active 42 DOM
  3. 2026-06-14
    days on market $1 Active 40 DOM
  4. 2026-06-13
    days on market $1 Active 39 DOM
  5. 2026-06-10
    days on market $1 Active 37 DOM
  6. 2026-06-09
    days on market $1 Active 36 DOM
  7. 2026-06-08
    days on market $1 Active 35 DOM
  8. 2026-06-07
    days on market $1 Active 34 DOM
  9. 2026-06-03
    days on market $1 Active 30 DOM
  10. 2026-06-02
    days on market $1 Active 29 DOM
  11. 2026-06-01
    days on market $1 Active 28 DOM
  12. 2026-05-31
    days on market $1 Active 27 DOM
  13. 2026-05-30
    days on market $1 Active 26 DOM
  14. 2026-04-30
    listed $1 Active
  15. 2019-12-20
    soldstatus $66,000 339-char remark
    Show marketing remark (339 chars)

    Auction 11/25/2019 at 1 pm. Really nice & recently remodeled appx 1,681 sf 3 bedroom home w/ central heat & air, screened in porch, basement w/ storm shelter & bathroom, carport & lots more in great location. This home will make an excellent home or investment property and it is move-in ready!! 10% buyer's premium

  16. 2019-12-20
    soldstatus $66,000
    Show marketing remark (339 chars)

    Auction 11/25/2019 at 1 pm. Really nice & recently remodeled appx 1,681 sf 3 bedroom home w/ central heat & air, screened in porch, basement w/ storm shelter & bathroom, carport & lots more in great location. This home will make an excellent home or investment property and it is move-in ready!! 10% buyer's premium

  17. 2019-10-30
    listed $66,000 339-char remark
    Show marketing remark (339 chars)

    Auction 11/25/2019 at 1 pm. Really nice & recently remodeled appx 1,681 sf 3 bedroom home w/ central heat & air, screened in porch, basement w/ storm shelter & bathroom, carport & lots more in great location. This home will make an excellent home or investment property and it is move-in ready!! 10% buyer's premium

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% 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
$12,651
− Mortgage interest
−$9,426
− Property taxes
−$2,524
− Insurance
−$841
− Repairs & maintenance
−$1,012
− Management
−$1,012
− Depreciation
−$4,895
Taxable loss
−$7,059
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,694
After-tax cash flow
$-2,266/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
Fort Smith School District
NCES district ID
0506330
Math proficiency
35% ▼ -11.00%
Reading proficiency
39% ▼ -7.00%
Median HH income
$36,066
Composite
30.66/100
National rank
#6183
State rank
#106 of 238 in AR

Livability — Fort Smith

Score
65/100
State rank
#151
US rank
#13185

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fort Smith, AR
County
Sebastian County · 99,312 people
City population
94,356
Metro
Fort Smith, AR-OK
Population (ZIP)
19,819
Household income
$42,851
Rent vs Own
56.7% rent · 43.3% own
Severe rent burden
1117.0

Population outlook (Sebastian County) Hauer SSP2

Today (2025)
133,992 people
By 2030
136,620 · +2.0%
By 2040
140,832 · +5.1%
By 2050
143,301 · +6.9%
By 2075
147,964 · +10.4%
By 2100
145,848 · +8.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 60% Hispanic / Latino 17% Two or more races 12% Black 10% Asian 2%
Hispanic origin (detail)
Mexican 11% Puerto Rican 1%
Common ancestry
Slovak 2% Lithuanian 2% Italian 1%
Foreign-born
9% · Canada, Vietnam, Guatemala
Languages at home
83% English-only · Spanish 14% Other Asian/Pacific 1% Vietnamese 1%

Political lean MEDSL · Sebastian

2024 margin
Solid R (+37.5) · D 30.0% · R 67.6% · Other 2.4%
2008→2024 swing
-2.9pp toward R · 2008: -34.6pp · 2024: -37.5pp
All cycles
2024: R+37.5 2020: R+35.5 2016: R+38.1 2012: R+37.1 2008: R+34.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -173.82%
Current HPI
172.3777
Rent YoY
▲ 4.37%
Metro
Fort Smith, AR-OK
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
4 events — show timeline
  • 2026-04-30 Listed $1 WRVBOR
  • 2019-12-20 Sold (Public Records) $66,000 Public Records
  • 2019-12-20 Sold (MLS) $66,000 WRVBOR
  • 2019-10-30 Listed $66,000 WRVBOR

Property tax history

+5.5%/yr

Latest (2025): $1,101 · +8.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…