CashFlowRE
Sign in Sign up
2808 E 19th St
C Composite 58.81
Why this score? — see what drove the C 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 +25.2/30.0
  • ARV discount +8.5/15.0
  • DSCR +8.2/10.0
  • 1% rule +6.6/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$89,900

2808 E 19th St · Texarkana, AR 71854
2 bd · 1.0 ba · 1,392 sqft · SingleFamily public records · 98 Days on market
Built 1960 0.88 ac lot $65/sqft · at area comps Est $92k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

2-bedroom, 1-bath cottage on a fully fenced double lot in Texarkana, AR. Features include a large open kitchen, detached garage, and new roof on the home. The spacious back lot is shaded by 10 mature pecan trees, offering a peaceful setting with plenty of room for gardening or outdoor enjoyment. A water well is available for irrigation, making it ideal for those looking to grow a garden or create their own backyard retreat.

Key facts

  • Water well available
  • Large open kitchen
  • New roof

Tags

FULLY FENCED DOUBLE LOTLARGE OPEN KITCHENNEW ROOFSHADED BY MATURE PECAN TREESWATER WELL AVAILABLE

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 $90k.

Deal economics

  • At list price, monthly cash flow is $200 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $82k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% vs local median 4.5% in Texarkana — 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 64/100 on livability (#177 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: schools D, crime F, amenities F.
  • Texarkana School District (suburban): math 27% / reading 24% proficiency, ranked #181 of 238 in AR (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 273 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 21 units permitted in Miller County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Miller County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 98 days — a 9% lower offer ($82k) is reasonable based on typical stale-listing flexibility.
  • 4 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 $37k; list at $90k implies a 143% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $81,809 (9.0% below list)

Questions for the listing agent

  1. It's been on market 98 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — 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
1.16%
Cap rate
8.96%
Cash-on-cash
9.54%
DSCR
1.42
GRM
7.2

CMA / ARV

ARV (median comp)
$91,950
List price
$89,900
Delta
-2.23%
Verdict
FAIR
Comps
4 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1820 E 24th St 0.63mi 3/2.0 (+1) 1,422 (+2%) 3mo $129,900 $91 55
923 California St 0.68mi 3/2.0 (+1) 1,564 (+12%) 1mo $43,000 $27 38

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
-1.9%
Equity multiple
0.93×
Total profit
$-1,812
Equity at exit
$13,404
10-year hold
IRR
7.8%
Equity multiple
1.59×
Total profit
$14,891
Equity at exit
$7,773

Cash invested: $25,172 (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 71854

Home prices YoY
-16.9%
Active inventory
273
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,040 high interval (Pro) →
Mortgage (P&I)
$471
Tax est. 1.5%
$112 /mo · $1,348/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$218
Net cashflow
$200

Break-even live

Break-even rent $786
Max offer price $89,900
Occupancy floor 76%

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
$22,475
Closing costs
$2,697
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2400 Brookridge Dr Texarkana, AR 2.0–3.0 1.0–2.0 1000 $750 $0.75 44d 3 0.57mi
1400 E 35th St Unit PS6-052 Texarkana, AR 2.0 2.0 1025 $899 $0.88 44d 1 1.24mi
1400 E 35th St Unit PS2-013 Texarkana, AR 2.0 1.0 980 $859 $0.88 44d 1 1.24mi
1400 E 35th St Unit PS16-142 Texarkana, AR 2.0 1.0 980 $809 $0.83 44d 1 1.24mi
2101 Pecan St Texarkana, AR 3.0 1.0 1453 $1,125 $0.77 44d 1 1.36mi
2301 Arkansas Blvd Texarkana, AR 1.0–3.0 1.0–2.0 969 $1,022 $1.05 44d 35 1.43mi

Listing history 26 events

  1. 2026-06-19
    days on market $89,900 Active 98 DOM
  2. 2026-06-18
    days on market $89,900 Active 97 DOM
  3. 2026-06-17
    days on market $89,900 Active 96 DOM
  4. 2026-06-16
    days on market $89,900 Active 95 DOM
  5. 2026-06-15
    days on market $89,900 Active 94 DOM
  6. 2026-06-14
    days on market $89,900 Active 92 DOM
  7. 2026-06-13
    days on market $89,900 Active 91 DOM
  8. 2026-06-10
    days on market $89,900 Active 89 DOM
  9. 2026-06-09
    days on market $89,900 Active 88 DOM
  10. 2026-06-08
    days on market $89,900 Active 87 DOM
  11. 2026-06-07
    days on market $89,900 Active 86 DOM
  12. 2026-06-05
    days on market $89,900 Active 83 DOM
  13. 2026-06-03
    days on market $89,900 Active 82 DOM
  14. 2026-06-02
    days on market $89,900 Active 81 DOM
  15. 2026-06-01
    days on market $89,900 Active 80 DOM
  16. 2026-05-31
    days on market $89,900 Active 79 DOM
  17. 2026-05-30
    days on market $89,900 Active 78 DOM
  18. 2026-03-13
    listed $89,900 Active 427-char remark
    Show marketing remark (427 chars)

    2-bedroom, 1-bath cottage on a fully fenced double lot in Texarkana, AR. Features include a large open kitchen, detached garage, and new roof on the home. The spacious back lot is shaded by 10 mature pecan trees, offering a peaceful setting with plenty of room for gardening or outdoor enjoyment. A water well is available for irrigation, making it ideal for those looking to grow a garden or create their own backyard retreat.

  19. 2025-07-23
    soldstatus Closed 544-char remark
    Show marketing remark (544 chars)

    This 3 bedroom, 1 bathroom home is a diamond in the rough just waiting to shine! Whether you're looking to add a rental property to your investment portfolio or ready to downsize and customize your next home, this one is full of potential. With a little TLC, the charm and value will truly come to life. PlusG an extra lot conveys with the property, giving you even more room to expand, build, or enjoy outdoor space. Spacious layout, solid bones, and plenty of possibilitiesG donGt miss your chance to uncover the potential in this hidden gem!

  20. 2025-07-04
    status Pending 544-char remark
    Show marketing remark (544 chars)

    This 3 bedroom, 1 bathroom home is a diamond in the rough just waiting to shine! Whether you're looking to add a rental property to your investment portfolio or ready to downsize and customize your next home, this one is full of potential. With a little TLC, the charm and value will truly come to life. PlusG an extra lot conveys with the property, giving you even more room to expand, build, or enjoy outdoor space. Spacious layout, solid bones, and plenty of possibilitiesG donGt miss your chance to uncover the potential in this hidden gem!

  21. 2025-07-02
    status Active 544-char remark
    Show marketing remark (544 chars)

    This 3 bedroom, 1 bathroom home is a diamond in the rough just waiting to shine! Whether you're looking to add a rental property to your investment portfolio or ready to downsize and customize your next home, this one is full of potential. With a little TLC, the charm and value will truly come to life. PlusG an extra lot conveys with the property, giving you even more room to expand, build, or enjoy outdoor space. Spacious layout, solid bones, and plenty of possibilitiesG donGt miss your chance to uncover the potential in this hidden gem!

  22. 2025-06-28
    status Pending 544-char remark
    Show marketing remark (544 chars)

    This 3 bedroom, 1 bathroom home is a diamond in the rough just waiting to shine! Whether you're looking to add a rental property to your investment portfolio or ready to downsize and customize your next home, this one is full of potential. With a little TLC, the charm and value will truly come to life. PlusG an extra lot conveys with the property, giving you even more room to expand, build, or enjoy outdoor space. Spacious layout, solid bones, and plenty of possibilitiesG donGt miss your chance to uncover the potential in this hidden gem!

  23. 2025-05-29
    status Active 544-char remark
    Show marketing remark (544 chars)

    This 3 bedroom, 1 bathroom home is a diamond in the rough just waiting to shine! Whether you're looking to add a rental property to your investment portfolio or ready to downsize and customize your next home, this one is full of potential. With a little TLC, the charm and value will truly come to life. PlusG an extra lot conveys with the property, giving you even more room to expand, build, or enjoy outdoor space. Spacious layout, solid bones, and plenty of possibilitiesG donGt miss your chance to uncover the potential in this hidden gem!

  24. 2025-05-28
    status Pending 544-char remark
    Show marketing remark (544 chars)

    This 3 bedroom, 1 bathroom home is a diamond in the rough just waiting to shine! Whether you're looking to add a rental property to your investment portfolio or ready to downsize and customize your next home, this one is full of potential. With a little TLC, the charm and value will truly come to life. PlusG an extra lot conveys with the property, giving you even more room to expand, build, or enjoy outdoor space. Spacious layout, solid bones, and plenty of possibilitiesG donGt miss your chance to uncover the potential in this hidden gem!

  25. 2025-04-11
    listed $64,900 Active 544-char remark
    Show marketing remark (544 chars)

    This 3 bedroom, 1 bathroom home is a diamond in the rough just waiting to shine! Whether you're looking to add a rental property to your investment portfolio or ready to downsize and customize your next home, this one is full of potential. With a little TLC, the charm and value will truly come to life. PlusG an extra lot conveys with the property, giving you even more room to expand, build, or enjoy outdoor space. Spacious layout, solid bones, and plenty of possibilitiesG donGt miss your chance to uncover the potential in this hidden gem!

  26. 1998-05-01
    soldstatus $37,000

ⓘ 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 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 22% 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
$12,476
− Mortgage interest
−$5,036
− Property taxes
−$1,348
− Insurance
−$450
− Repairs & maintenance
−$998
− Management
−$998
− Depreciation
−$2,615
Taxable income
$1,030
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$247
After-tax cash flow
$2,153/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
Texarkana School District
NCES district ID
0513110
Math proficiency
27% ▼ -12.00%
Reading proficiency
24% ▼ -9.00%
Median HH income
$39,320
Composite
21.47/100
National rank
#8332
State rank
#181 of 238 in AR

Livability — Texarkana

Score
64/100
State rank
#177
US rank
#14514

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Texarkana, AR
County
Miller County · 35,720 people
City population
35,720
Metro
Texarkana, TX-AR
Population (ZIP)
35,720
Household income
$46,878
Rent vs Own
38.6% rent · 61.4% own
Severe rent burden
1388.0

Population outlook (Miller County) Hauer SSP2

Today (2025)
44,197 people
By 2030
43,844 · -0.8%
By 2040
42,680 · -3.4%
By 2050
41,024 · -7.2%
By 2075
35,685 · -19.3%
By 2100
28,325 · -35.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (62%)
Race & ethnicity
White 62% Black 30% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Lithuanian 1% Slovak 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Miller

2024 margin
Solid R (+51.1) · D 23.9% · R 74.9% · Other 1.2%
2008→2024 swing
-17.6pp toward R · 2008: -33.5pp · 2024: -51.1pp
All cycles
2024: R+51.1 2020: R+46.4 2016: R+43.8 2012: R+39.8 2008: R+33.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -40.00%
Current HPI
196.7615
Rent YoY
Metro
Texarkana, TX-AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+143.0% since first listed
9 events — show timeline
  • 2026-03-13 Listed $89,900 TBOR
  • 2025-07-23 Sold (MLS) TBOR
  • 2025-07-04 Pending TBOR
  • 2025-07-02 Relisted TBOR
  • 2025-06-28 Pending TBOR
  • 2025-05-29 Relisted TBOR
  • 2025-05-28 Pending TBOR
  • 2025-04-11 Listed $64,900 TBOR
  • 1998-05-01 Sold (Public Records) $37,000 Public Records

Property tax history

+2.1%/yr

Latest (2018): $4 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…