CashFlowRE
Sign in Sign up
1310 Jones 🏷️ Likely Rental
A- Composite 82.34
Why this score? — see what drove the A- 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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +5.9/10.0
  • Livability +3.6/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$45,000

1310 Jones · Corning, AR 72422
2 bd · 1.0 ba · 770 sqft · SingleFamily public records · 365 Days on market
Built 1989 5,662 sqft lot $58/sqft · 38% below area Est $72k · 38% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This house is currently occupied by a tenant. Agent owned. Used as investment property.

Key facts

  • 5,662 sq ft lot
  • Built 1989
  • Listed 364 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 $45,000 price doesn't fit this home's estimated sale value (~$72,499) 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 $45k.

Deal economics

  • At list price, monthly cash flow is $377 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($825 rent vs $45k).
  • Recommended offer: $40k (12.0% below list) — sets the bar for market timing.
  • Cap rate 16.4% vs local median 7.0% in Corning — 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 71/100 on livability (#38 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D-, amenities F, commute F.
  • Corning School District (town): math 33% / reading 38% proficiency, ranked #123 of 238 in AR (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 44 active listings in the ZIP; 4 units permitted in Clay County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($311 loan paydown + $823 appreciation (1.8% local appreciation)).
  • Clay County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.8% appreciation + 3.0% rent growth), your $13k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 365 days — a 12% lower offer ($40k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $12k; list at $45k implies a 291% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $39,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 365 days. Have you received any prior offers? Is the seller open to a 12% 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. 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
1.83%
Cap rate
16.35%
Cash-on-cash
35.92%
DSCR
2.60
GRM
4.5

CMA / ARV

ARV (median comp)
$72,499
List price
$45,000
Delta
-37.93%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
504 Hope St 0.15mi 2/1.0 860 (+12%) 3mo $145,000 $169 71
725 Sharon Cir 0.49mi 1/1.0 (-1) 742 (-4%) 2mo $15,000 $20 64
604 W Hazel St 0.55mi 2/1.0 844 (+10%) 5mo $75,000 $89 54

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.83% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
39.7%
Equity multiple
3.12×
Total profit
$26,708
Equity at exit
$17,332
10-year hold
IRR
40.8%
Equity multiple
6.16×
Total profit
$64,963
Equity at exit
$24,642

Cash invested: $12,600 (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 72422

Home prices YoY
1.0%
Active inventory
44
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$825 medium interval (Pro) →
Mortgage (P&I)
$236
Tax from tax record
$20 /mo · $234/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$173
Net cashflow
$377

Break-even live

Break-even rent $347
Max offer price $45,000
Occupancy floor 49%

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
$11,250
Closing costs
$1,350
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 18 events

  1. 2026-06-19
    days on market $45,000 Active 365 DOM
  2. 2026-06-18
    days on market $45,000 Active 364 DOM
  3. 2026-06-17
    days on market $45,000 Active 363 DOM
  4. 2026-06-16
    days on market $45,000 Active 362 DOM
  5. 2026-06-15
    days on market $45,000 Active 361 DOM
  6. 2026-06-14
    days on market $45,000 Active 359 DOM
  7. 2026-06-12
    days on market $45,000 Active 358 DOM
  8. 2026-06-09
    days on market $45,000 Active 355 DOM
  9. 2026-06-08
    days on market $45,000 Active 354 DOM
  10. 2026-06-07
    days on market $45,000 Active 353 DOM
  11. 2026-06-03
    days on market $45,000 Active 349 DOM
  12. 2026-06-02
    days on market $45,000 Active 348 DOM
  13. 2026-06-01
    days on market $45,000 Active 347 DOM
  14. 2026-05-31
    days on market $45,000 Active 346 DOM
  15. 2026-05-30
    days on market $45,000 Active 345 DOM
  16. 2025-06-19
    listed $45,000 New Listing 87-char remark
    Show marketing remark (87 chars)

    This house is currently occupied by a tenant. Agent owned. Used as investment property.

  17. 2023-03-20
    soldstatus $11,500
  18. 2023-02-10
    soldstatus $5,000

ⓘ 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
$234 · $20/mo
Projected year-2 tax
$288 · $24/mo
Expected delta
+$54/yr (+$4/mo · 22.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (shaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$9,896
− Mortgage interest
−$2,521
− Property taxes
−$234
− Insurance
−$225
− Repairs & maintenance
−$792
− Management
−$792
− Depreciation
−$1,309
Taxable income
$4,023
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$966
After-tax cash flow
$3,561/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
Corning School District
NCES district ID
0500009
Math proficiency
33% ▼ -8.00%
Reading proficiency
38% ▼ -8.00%
Median HH income
$28,919
Composite
28.73/100
National rank
#6679
State rank
#123 of 238 in AR

Livability — Corning

Score
71/100
State rank
#38
US rank
#6594

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Corning, AR
Population (ZIP)
4,302

Population outlook (Clay County) Hauer SSP2

Today (2025)
13,564 people
By 2030
12,834 · -5.4%
By 2040
11,498 · -15.2%
By 2050
10,325 · -23.9%
By 2075
8,228 · -39.3%
By 2100
6,675 · -50.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 6%
Common ancestry
Lithuanian 2% Italian 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Clay

2024 margin
Solid R (+61.6) · D 18.3% · R 79.9% · Other 1.9%
2008→2024 swing
-47.3pp toward R · 2008: -14.3pp · 2024: -61.6pp
All cycles
2024: R+61.6 2020: R+60.3 2016: R+29.8 2012: R+29.1 2008: R+14.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.83%
Current HPI
191.7305
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

+800.0% since first listed
3 events — show timeline
  • 2025-06-19 Listed $45,000 CARMLS
  • 2023-03-20 Sold (Public Records) $11,500 Public Records
  • 2023-02-10 Sold (Public Records) $5,000 Public Records

Property tax history

+17.7%/yr

Latest (2025): $234 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…