CashFlowRE
Sign in Sign up
624 S Ozark Ave
B- Composite 69.24
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +1.7/10.0

$43,000

624 S Ozark Ave · Trumann, AR 72472
3 bd · 1.0 ba · 828 sqft · SingleFamily public records · 153 Days on market
Built 1972 0.45 ac lot ↓ 4% since listing

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

Listing remarks

Welcome to the market this super cute appx 828 sq ft, 3 bed/1 bath home just outside of Jonesboro and very close to the Trumann County Club in Trumann, Arkansas! Sitting on an almost half Acre lot, this appx 1972 built home is waiting for a beautiful restoration! On a paved road with all the city utilities already in place, this cute home could be used for a starter home for a small family or an investment as it would be ideal for a rental. At just 2 miles from the I-555 interstate, you could be in Jonesboro, AR in about 10 minutes or Memphis, TN in around 45 minutes making work commute to the closest major cities a breeze. This area is a well established community with neighbors remaining

Key facts

  • City utilities
  • Paved road
  • 2 miles from i-555

Tags

HALF ACRE LOTPAVED ROADCITY UTILITIES2 MILES FROM I-555WELL ESTABLISHED COMMUNITYSTORM CELLAR

Property features AI

Exterior

  • Utilities: Public sewer; Public water; Electric (Co-Op); Natural gas
  • Home design: Wood exterior
  • Construction: Architectural shingle roof; Crawl space foundation
  • Exterior features: Level lot; Paved road access

Interior

  • Kitchen: Free-standing stove
  • Flooring: Carpet; Tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: No central heating; No central cooling
  • Interior features: Carpet and tile flooring; Free-standing stove

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/1.0-bath single-family listed at $43k.

Deal economics

  • At list price, monthly cash flow is $396 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($856 rent vs $43k).
  • Recommended offer: $38k (12.0% below list) — sets the bar for market timing.
  • Cap rate 17.3% vs local median 4.5% in Trumann — 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 57/100 on livability (#353 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment D, crime F, amenities F.
  • Trumann School District (town): math 28% / reading 26% proficiency, ranked #178 of 238 in AR (top 75%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Cedar Park Elementary School (math 39% / reading 20%, grade F, #305 of 454 statewide, top 71%, 722 students, 100% FRL); Trumann Intermediate School7-8 (math 25% / reading 27%, grade F, #159 of 201 statewide, top 80%, 300 students, 100% FRL); Trumann High School (math 24% / reading 32%, grade F, #159 of 292 statewide, top 55%, 457 students, 100% FRL) — zoned schools average 100% FRL vs 67% district-wide (33 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 71 active listings in the ZIP; 67 units permitted in Poinsett County in 2024 (5 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $297 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Poinsett 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 $12k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 153 days — a 12% lower offer ($38k) is reasonable based on typical stale-listing flexibility.

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 $37,840 (12.0% below list)

Questions for the listing agent

  1. It's been on market 153 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — 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 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. 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
1.99%
Cap rate
17.34%
Cash-on-cash
39.45%
DSCR
2.76
GRM
4.2

CMA / ARV

ARV (on-the-fly)
$108,468
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
65 Boxwood Dr 0.48mi 3/1.0 950 (+15%) 13mo $124,900 $131 42

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
35.7%
Equity multiple
2.52×
Total profit
$18,247
Equity at exit
$6,411
10-year hold
IRR
42.5%
Equity multiple
5.02×
Total profit
$48,365
Equity at exit
$3,718

Cash invested: $12,040 (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 72472

Home prices YoY
-3.1%
Active inventory
71
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$856 medium interval (Pro) →
Mortgage (P&I)
$225
Tax from tax record
$37 /mo · $447/yr
Insurance
$18
HOA
$0
Vacancy / Maint / Mgmt
$180
Net cashflow
$396

Break-even live

Break-even rent $355
Max offer price $43,000
Occupancy floor 49%

Sensitivity live

Price -10% $420 -5% $408 +0% $396 +5% $384 +10% $372
Rent -10% $328 -5% $362 +0% $396 +5% $430 +10% $464
Rate -1.0pp $418 -0.5pp $407 base $396 +0.5pp $385 +1.0pp $373

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
$10,750
Closing costs
$1,290
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 20 events

  1. 2026-06-22
    days on market $43,000 Active 153 DOM
  2. 2026-06-19
    days on market $43,000 Active 151 DOM
  3. 2026-06-18
    days on market $43,000 Active 150 DOM
  4. 2026-06-17
    days on market $43,000 Active 149 DOM
  5. 2026-06-16
    days on market $43,000 Active 148 DOM
  6. 2026-06-15
    days on market $43,000 Active 147 DOM
  7. 2026-06-14
    days on market $43,000 Active 145 DOM
  8. 2026-06-13
    days on market $43,000 Active 144 DOM
  9. 2026-06-10
    days on market $43,000 Active 142 DOM
  10. 2026-06-09
    days on market $43,000 Active 141 DOM
  11. 2026-06-08
    days on market $43,000 Active 140 DOM
  12. 2026-06-07
    days on market $43,000 Active 139 DOM
  13. 2026-06-05
    days on market $43,000 Active 136 DOM
  14. 2026-06-02
    days on market $43,000 Active 134 DOM
  15. 2026-06-01
    days on market $43,000 Active 133 DOM
  16. 2026-05-31
    days on market $43,000 Active 132 DOM
  17. 2026-05-30
    days on market $43,000 Active 131 DOM
  18. 2026-03-17
    price $43,000
  19. 2026-02-24
    price $44,000
  20. 2026-01-19
    listed $44,900 New Listing

ⓘ 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
$447 · $37/mo
Projected year-2 tax
$447 · $37/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 · 0% 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 4/10 Moderate 10% 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
$10,276
− Mortgage interest
−$2,409
− Property taxes
−$447
− Insurance
−$215
− Repairs & maintenance
−$822
− Management
−$822
− Depreciation
−$1,251
Taxable income
$4,310
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,034
After-tax cash flow
$3,716/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
Trumann School District
NCES district ID
0500047
Math proficiency
28% ▼ -10.00%
Reading proficiency
26% ▼ -7.00%
Median HH income
$35,307
Composite
22.33/100
National rank
#8130
State rank
#178 of 238 in AR

Livability — Trumann

Score
57/100
State rank
#353
US rank
#21973

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Trumann, AR
Population (ZIP)
8,868

Population outlook (Poinsett County) Hauer SSP2

Today (2025)
22,998 people
By 2030
22,356 · -2.8%
By 2040
21,150 · -8.0%
By 2050
20,035 · -12.9%
By 2075
17,745 · -22.8%
By 2100
15,358 · -33.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 7% Black 7% Hispanic / Latino 3%
Common ancestry
Italian 1% Greek 1% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Poinsett

2024 margin
Solid R (+63.5) · D 17.4% · R 81.0% · Other 1.6%
2008→2024 swing
-36.3pp toward R · 2008: -27.2pp · 2024: -63.5pp
All cycles
2024: R+63.5 2020: R+59.8 2016: R+24.1 2012: R+34.2 2008: R+27.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -6.69%
Current HPI
208.64
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

-4.2% since first listed
3 events — show timeline
  • 2026-03-17 Price Changed $43,000 CARMLS
  • 2026-02-24 Price Changed $44,000 CARMLS
  • 2026-01-19 Listed $44,900 CARMLS

Property tax history

+2.7%/yr

Latest (2025): $447 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…