CashFlowRE
Sign in Sign up
72 Curtis Rd
A- Composite 82.14
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 +6.9/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$45,000

72 Curtis Rd · Gum Springs, AR 71743
2 bd · 1.0 ba · 952 sqft · SingleFamily public records · 161 Days on market
Built 1970 1.00 ac lot $47/sqft · 20% below area Est $57k · 20% under ↓ 31% since listing

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

Listing remarks MLS

Bring your vision and tools to this country property situated on a spacious 1-acre lot. This home offers a solid opportunity for investors, renovators, or buyers looking to create their own rural retreat. With plenty of room for gardens, animals or outdoor hobbies, the land is the true highlight--open, usable, and full of potential. Enjoy peaceful country living with the freedom of space and privacy, all while being a short drive from town conveniences. Property is being sold " AS IS" and will require repairs and updates. A great chance to build equity and make it your own!

Key facts

  • 1 acre lot
  • Country property
  • 1 acre lot

Tags

1 ACRE LOTCOUNTRY PROPERTYPEACEFUL COUNTRY LIVING

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 2-bed/1.0-bath single-family listed at $45k.

Deal economics

  • At list price, monthly cash flow is $407 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($873 rent vs $45k).
  • Recommended offer: $40k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 59/100 on livability (#308 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: health & safety D+, schools F, crime F.
  • Arkadelphia School District (town): math 28% / reading 28% proficiency, ranked #167 of 238 in AR (top 70%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 22 active listings in the ZIP; 12 units permitted in Clark County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($311 loan paydown + $2k appreciation (3.8% local appreciation)).
  • At projected returns (3.8% appreciation + 3.0% rent growth), your $13k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 161 days — a 12% lower offer ($40k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
  • Current owner paid $10k; list at $45k implies a 350% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 26% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→20/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 161 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 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. 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
1.94%
Cap rate
17.15%
Cash-on-cash
38.79%
DSCR
2.73
GRM
4.3

CMA / ARV

ARV (median comp)
$56,516
List price
$45,000
Delta
-20.38%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
122 Curtis Rd 0.13mi 2/1.0 1,008 (+6%) 16mo $56,000 $56 71
4707 Highway 67 0.58mi 2/1.0 1,080 (+13%) 10mo $110,000 $102 42

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

Projected returns pro-forma

3.76% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
45.4%
Equity multiple
3.63×
Total profit
$33,184
Equity at exit
$22,176
10-year hold
IRR
44.5%
Equity multiple
7.32×
Total profit
$79,589
Equity at exit
$35,769

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 71743

Home prices YoY
2.6%
Active inventory
22
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$873 medium interval (Pro) →
Mortgage (P&I)
$236
Tax from tax record
$28 /mo · $336/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$183
Net cashflow
$407

Break-even live

Break-even rent $358
Max offer price $45,000
Occupancy floor 48%

Sensitivity live

Price -10% $433 -5% $420 +0% $407 +5% $395 +10% $382
Rent -10% $338 -5% $373 +0% $407 +5% $442 +10% $476
Rate -1.0pp $430 -0.5pp $419 base $407 +0.5pp $396 +1.0pp $384

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 21 events

  1. 2026-06-19
    days on market $45,000 Active 161 DOM
  2. 2026-06-18
    days on market $45,000 Active 160 DOM
  3. 2026-06-17
    days on market $45,000 Active 159 DOM
  4. 2026-06-16
    days on market $45,000 Active 158 DOM
  5. 2026-06-15
    days on market $45,000 Active 157 DOM
  6. 2026-06-14
    days on market $45,000 Active 155 DOM
  7. 2026-06-12
    days on market $45,000 Active 154 DOM
  8. 2026-06-09
    days on market $45,000 Active 151 DOM
  9. 2026-06-08
    days on market $45,000 Active 150 DOM
  10. 2026-06-07
    days on market $45,000 Active 149 DOM
  11. 2026-06-07
    days on market $45,000 Active 148 DOM
  12. 2026-06-04
    days on market $45,000 Active 145 DOM
  13. 2026-06-02
    days on market $45,000 Active 144 DOM
  14. 2026-06-01
    days on market $45,000 Active 143 DOM
  15. 2026-05-31
    days on market $45,000 Active 142 DOM
  16. 2026-05-31
    days on market $45,000 Active 141 DOM
  17. 2026-05-15
    price $45,000 590-char remark
    Show marketing remark (590 chars)

    Bring your vision and tools to this country property situated on a spacious 1-acre lot. This home offers a solid opportunity for investors, renovators, or buyers looking to create their own rural retreat. With plenty of room for gardens, animals or outdoor hobbies, the land is the true highlight--open, usable, and full of potential. Enjoy peaceful country living with the freedom of space and privacy, all while being a short drive from town conveniences. Property is being sold " AS IS" and will require repairs and updates. A great chance to build equity and make it your own!

  18. 2026-05-15
    listed $45,000 Active
    Show marketing remark (590 chars)

    Bring your vision and tools to this country property situated on a spacious 1-acre lot. This home offers a solid opportunity for investors, renovators, or buyers looking to create their own rural retreat. With plenty of room for gardens, animals or outdoor hobbies, the land is the true highlight--open, usable, and full of potential. Enjoy peaceful country living with the freedom of space and privacy, all while being a short drive from town conveniences. Property is being sold " AS IS" and will require repairs and updates. A great chance to build equity and make it your own!

  19. 2026-01-09
    listed $64,000 New Listing 590-char remark
    Show marketing remark (590 chars)

    Bring your vision and tools to this country property situated on a spacious 1-acre lot. This home offers a solid opportunity for investors, renovators, or buyers looking to create their own rural retreat. With plenty of room for gardens, animals or outdoor hobbies, the land is the true highlight--open, usable, and full of potential. Enjoy peaceful country living with the freedom of space and privacy, all while being a short drive from town conveniences. Property is being sold " AS IS" and will require repairs and updates. A great chance to build equity and make it your own!

  20. 2013-08-30
    soldstatus $10,000
  21. 2008-07-25
    soldstatus $65,000

ⓘ 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
$336 · $28/mo
Projected year-2 tax
$336 · $28/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 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥112°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 26% 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
$10,481
− Mortgage interest
−$2,521
− Property taxes
−$336
− Insurance
−$225
− Repairs & maintenance
−$839
− Management
−$839
− Depreciation
−$1,309
Taxable income
$4,414
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,059
After-tax cash flow
$3,828/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
Arkadelphia School District
NCES district ID
0502430
Math proficiency
28% ▼ -13.00%
Reading proficiency
28% ▼ -12.00%
Median HH income
$35,116
Composite
23.13/100
National rank
#7954
State rank
#167 of 238 in AR

Livability — Gum Springs

Score
59/100
State rank
#308
US rank
#20583

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
3,252

Population outlook (Clark County) Hauer SSP2

Today (2025)
22,335 people
By 2030
22,306 · -0.1%
By 2040
21,839 · -2.2%
By 2050
21,961 · -1.7%
By 2075
24,186 · +8.3%
By 2100
25,897 · +15.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (65%)
Race & ethnicity
White 65% Black 23% Hispanic / Latino 11% Two or more races 2%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Lithuanian 7% Slovak 3% Scotch-Irish 2%
Foreign-born
3% · Canada
Languages at home
89% English-only · Spanish 9% Russian/Polish/Slavic 2%

Political lean MEDSL · Clark

2024 margin
Strong R (+20.5) · D 38.6% · R 59.1% · Other 2.2%
2008→2024 swing
-16.7pp toward R · 2008: -3.8pp · 2024: -20.5pp
All cycles
2024: R+20.5 2020: R+14.0 2016: R+9.5 2012: R+6.4 2008: R+3.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.76%
Current HPI
149.1405
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

-30.8% since first listed
5 events — show timeline
  • 2026-05-15 Price Changed $45,000 CARMLS
  • 2026-05-15 Listed $45,000 HSBOR
  • 2026-01-09 Listed $64,000 CARMLS
  • 2013-08-30 Sold (Public Records) $10,000 Public Records
  • 2008-07-25 Sold (Public Records) $65,000 Public Records

Property tax history

+6.6%/yr

Latest (2025): $336 · +16.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…