CashFlowRE
Sign in Sign up
410 Kenmore St
B Composite 70.57
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 +26.3/30.0
  • ARV discount +11.0/15.0
  • DSCR +8.9/10.0
  • 1% rule +7.0/10.0
  • 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

$70,500

410 Kenmore St · Corning, AR 72422
2 bd · 1.0 ba · 858 sqft · SingleFamily public records · 7 Days on market
Built 1970 Est $76k · 8% under

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

Listing remarks

Single family home 50 x 156 sq. ft.

Key facts

  • Built 1970
  • Listed 6 days

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 $70k.

Deal economics

  • At list price, monthly cash flow is $182 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($848 rent vs $70k).
  • Cap rate 9.4% 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: amenities F, commute F, employment 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.
  • Zoned schools: Park Elementary School (math 52% / reading 47%, grade D, #93 of 454 statewide, top 23%, 349 students, 71% FRL); Corning Middle School (math 33% / reading 36%, grade F, #124 of 201 statewide, top 62%, 255 students, 72% FRL); Corning High School (math 17% / reading 32%, grade F, #187 of 292 statewide, top 70%, 228 students, 71% FRL) — zoned schools average 71% FRL vs 56% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • 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 $2k of equity ($487 loan paydown + $1k 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 $20k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $55k; 28% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $70,500

Questions for the listing agent

  1. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.20%
Cap rate
9.40%
Cash-on-cash
11.09%
DSCR
1.49
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$76,362
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
504 Hope St 0.26mi 2/1.0 860 (+0%) 3mo $145,000 $169 85
604 W Hazel St 0.39mi 2/1.0 844 (-2%) 5mo $75,000 $89 75
215 Hope St St 0.31mi 2/1.0 888 (+4%) 21mo $57,600 $65 62
510 Edith St 0.21mi 3/2.0 (+1) 936 (+9%) 6mo $102,500 $110 61
309 E Laurel 0.58mi 2/1.0 864 (+1%) 18mo $15,000 $17 57
725 Sharon Cir 0.29mi 1/1.0 (-1) 742 (-14%) 2mo $15,000 $20 57
411 SW 4th St 0.51mi 2/1.0 980 (+14%) 17mo $106,000 $108 38

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
15.0%
Equity multiple
1.80×
Total profit
$15,855
Equity at exit
$27,154
10-year hold
IRR
17.7%
Equity multiple
3.32×
Total profit
$45,763
Equity at exit
$38,606

Cash invested: $19,740 (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
6.9×

Monthly cashflow live

Estimated rent
$848 medium interval (Pro) →
Mortgage (P&I)
$370
Tax est. 1.5%
$88 /mo · $1,058/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$178
Net cashflow
$182

Break-even live

Break-even rent $617
Max offer price $70,500
Occupancy floor 73%

Sensitivity live

Price -10% $231 -5% $207 +0% $182 +5% $158 +10% $134
Rent -10% $116 -5% $149 +0% $182 +5% $216 +10% $249
Rate -1.0pp $218 -0.5pp $200 base $182 +0.5pp $164 +1.0pp $146

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
$17,625
Closing costs
$2,115
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 7 events

  1. 2026-06-19
    days on market $70,500 Active 7 DOM
  2. 2026-06-18
    days on market $70,500 Active 6 DOM
  3. 2026-06-17
    days on market $70,500 Active 5 DOM
  4. 2026-06-16
    days on market $70,500 Active 4 DOM
  5. 2026-06-15
    days on market $70,500 Active 3 DOM
  6. 2026-06-12
    remarks 35-char remark
  7. 2026-06-12
    listed $70,500 Active 1 DOM

ⓘ 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 6/10 Major 7 d/yr ≥110°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% 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
$10,173
− Mortgage interest
−$3,949
− Property taxes
−$1,058
− Insurance
−$352
− Repairs & maintenance
−$814
− Management
−$814
− Depreciation
−$2,051
Taxable income
$1,135
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$272
After-tax cash flow
$1,917/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

+907.1% since first listed
4 events — show timeline
  • 2026-06-12 Listed $70,500 FSBO.com
  • 2022-05-17 Sold (Public Records) $55,000 Public Records
  • 2019-11-22 Sold (Public Records) $15,000 Public Records
  • 2019-07-11 Sold (Public Records) $7,000 Public Records

Property tax history

-29.4%/yr

Latest (2025): $40 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…