CashFlowRE
Sign in Sign up
304 Norma Jean Dr
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

$35,000

304 Norma Jean Dr · Trumann, AR 72472
3 bd · 1.0 ba · 1,050 sqft · SingleFamily public records · 4 Days on market
Built 1983 6,969 sqft lot ↓ 22% since listing

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

Listing remarks MLS

Cute 3 bedroom, 1 bath home located in Trumann. This home has had several updates in the last couple years which includes a new metal roof, vinyl plank flooring, fresh carpet in the bedrooms. Great starter home that would possibly qualify for 0% down financing. Also would make a great investment property for any investor to add to their inventory. Call today for more information or to schedule a showing appointment.

Key facts

  • 6,969 sq ft lot
  • Parking
  • Built 1983

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 $35k.

Deal economics

  • At list price, monthly cash flow is $490 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($926 rent vs $35k).
  • Cap rate 23.1% vs local median 4.4% 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: schools D, employment D, crime 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.
  • Market conditions: 73 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 $242 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 $10k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 5y ago 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.

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 $35,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  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
2.65%
Cap rate
23.09%
Cash-on-cash
60.00%
DSCR
3.67
GRM
3.1

CMA / ARV

ARV (on-the-fly)
$122,850
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
304 Norma Jean Dr 0.00mi 3/1.0 1,050 (0%) 1mo $37,500 $36 99
504 Locust 0.30mi 3/1.0 1,100 (+5%) 4mo $68,000 $62 75
65 Boxwood Dr 0.08mi 3/1.0 950 (-10%) 13mo $124,900 $131 70
215 Delta Ave 0.07mi 3/1.5 1,150 (+10%) 12mo $79,500 $69 69
313 Olive St 0.37mi 2/1.0 (-1) 1,016 (-3%) 7mo $65,000 $64 67
704 N Ozark st Ave 0.60mi 3/1.0 1,000 (-5%) 9mo $117,000 $117 56
117 Jennifer St 0.69mi 3/1.0 968 (-8%) 1mo $120,000 $124 54
209 Bell 0.65mi 3/1.0 989 (-6%) 17mo $122,000 $123 46
408 Harrison St 0.50mi 3/1.0 1,148 (+9%) 20mo $6,500 $6 44
309 Sharon Dr 0.54mi 3/1.0 1,188 (+13%) 11mo $83,000 $70 44
329 Sharon Dr 0.55mi 2/1.0 (-1) 900 (-14%) 3mo $105,000 $117 43
325 Sharon Dr 0.54mi 2/1.0 (-1) 900 (-14%) 12mo $104,900 $117 36

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
58.7%
Equity multiple
3.61×
Total profit
$25,550
Equity at exit
$5,219
10-year hold
IRR
63.5%
Equity multiple
7.38×
Total profit
$62,491
Equity at exit
$3,026

Cash invested: $9,800 (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
73
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$926 medium interval (Pro) →
Mortgage (P&I)
$184
Tax est. 1.5%
$44 /mo · $525/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$195
Net cashflow
$490

Break-even live

Break-even rent $306
Max offer price $35,000
Occupancy floor 42%

Sensitivity live

Price -10% $514 -5% $502 +0% $490 +5% $478 +10% $466
Rent -10% $417 -5% $453 +0% $490 +5% $527 +10% $563
Rate -1.0pp $508 -0.5pp $499 base $490 +0.5pp $481 +1.0pp $472

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
$8,750
Closing costs
$1,050
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 16 events

  1. 2026-04-17
    status Under Contract
  2. 2026-04-13
    listed $35,000 New Listing
  3. 2021-08-09
    soldstatus $69,900
  4. 2021-08-06
    status Under Contract 419-char remark
    Show marketing remark (419 chars)

    Cute 3 bedroom, 1 bath home located in Trumann. This home has had several updates in the last couple years which includes a new metal roof, vinyl plank flooring, fresh carpet in the bedrooms. Great starter home that would possibly qualify for 0% down financing. Also would make a great investment property for any investor to add to their inventory. Call today for more information or to schedule a showing appointment.

  5. 2021-08-05
    soldstatus $69,900 Sold 419-char remark
    Show marketing remark (419 chars)

    Cute 3 bedroom, 1 bath home located in Trumann. This home has had several updates in the last couple years which includes a new metal roof, vinyl plank flooring, fresh carpet in the bedrooms. Great starter home that would possibly qualify for 0% down financing. Also would make a great investment property for any investor to add to their inventory. Call today for more information or to schedule a showing appointment.

  6. 2021-07-21
    soldstatus $69,900 432-char remark
    Show marketing remark (432 chars)

    Cute 3 bedroom, 1 bath home located in Trumann. This home has had several updates in the last couple years which includes a new metal roof, vinyl plank flooring, fresh carpet in the bedrooms. Would make a great starter home that would possibly qualify for 0% down financing. Also would make a great investment property for any investor to add to their inventory. Call today for more information or to schedule a showing appointment.

  7. 2021-06-24
    historical 419-char remark
    Show marketing remark (419 chars)

    Cute 3 bedroom, 1 bath home located in Trumann. This home has had several updates in the last couple years which includes a new metal roof, vinyl plank flooring, fresh carpet in the bedrooms. Great starter home that would possibly qualify for 0% down financing. Also would make a great investment property for any investor to add to their inventory. Call today for more information or to schedule a showing appointment.

  8. 2021-06-21
    status Back on Market 419-char remark
    Show marketing remark (419 chars)

    Cute 3 bedroom, 1 bath home located in Trumann. This home has had several updates in the last couple years which includes a new metal roof, vinyl plank flooring, fresh carpet in the bedrooms. Great starter home that would possibly qualify for 0% down financing. Also would make a great investment property for any investor to add to their inventory. Call today for more information or to schedule a showing appointment.

  9. 2021-06-16
    historical 419-char remark
    Show marketing remark (419 chars)

    Cute 3 bedroom, 1 bath home located in Trumann. This home has had several updates in the last couple years which includes a new metal roof, vinyl plank flooring, fresh carpet in the bedrooms. Great starter home that would possibly qualify for 0% down financing. Also would make a great investment property for any investor to add to their inventory. Call today for more information or to schedule a showing appointment.

  10. 2021-06-10
    status Back on Market 419-char remark
    Show marketing remark (419 chars)

    Cute 3 bedroom, 1 bath home located in Trumann. This home has had several updates in the last couple years which includes a new metal roof, vinyl plank flooring, fresh carpet in the bedrooms. Great starter home that would possibly qualify for 0% down financing. Also would make a great investment property for any investor to add to their inventory. Call today for more information or to schedule a showing appointment.

  11. 2021-04-21
    historical 419-char remark
    Show marketing remark (419 chars)

    Cute 3 bedroom, 1 bath home located in Trumann. This home has had several updates in the last couple years which includes a new metal roof, vinyl plank flooring, fresh carpet in the bedrooms. Great starter home that would possibly qualify for 0% down financing. Also would make a great investment property for any investor to add to their inventory. Call today for more information or to schedule a showing appointment.

  12. 2021-04-09
    price $69,900 419-char remark
    Show marketing remark (419 chars)

    Cute 3 bedroom, 1 bath home located in Trumann. This home has had several updates in the last couple years which includes a new metal roof, vinyl plank flooring, fresh carpet in the bedrooms. Great starter home that would possibly qualify for 0% down financing. Also would make a great investment property for any investor to add to their inventory. Call today for more information or to schedule a showing appointment.

  13. 2021-02-21
    listed $75,000 Active 419-char remark
    Show marketing remark (432 chars)

    Cute 3 bedroom, 1 bath home located in Trumann. This home has had several updates in the last couple years which includes a new metal roof, vinyl plank flooring, fresh carpet in the bedrooms. Would make a great starter home that would possibly qualify for 0% down financing. Also would make a great investment property for any investor to add to their inventory. Call today for more information or to schedule a showing appointment.

  14. 2021-02-21
    listed $69,900 432-char remark
    Show marketing remark (432 chars)

    Cute 3 bedroom, 1 bath home located in Trumann. This home has had several updates in the last couple years which includes a new metal roof, vinyl plank flooring, fresh carpet in the bedrooms. Would make a great starter home that would possibly qualify for 0% down financing. Also would make a great investment property for any investor to add to their inventory. Call today for more information or to schedule a showing appointment.

  15. 2008-04-18
    soldstatus $12,667
  16. 2001-08-24
    soldstatus $45,000

ⓘ 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 · 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
$11,117
− Mortgage interest
−$1,961
− Property taxes
−$525
− Insurance
−$175
− Repairs & maintenance
−$889
− Management
−$889
− Depreciation
−$1,018
Taxable income
$5,660
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,358
After-tax cash flow
$4,522/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

-22.2% since first listed
16 events — show timeline
  • 2026-04-17 Pending CARMLS
  • 2026-04-13 Listed $35,000 CARMLS
  • 2021-08-09 Sold (Public Records) $69,900 Public Records
  • 2021-08-06 Pending CARMLS
  • 2021-08-05 Sold (MLS) $69,900 CARMLS
  • 2021-07-21 Sold (MLS) $69,900 NEABOR MLS
  • 2021-06-24 Listing Removed CARMLS
  • 2021-06-21 Relisted CARMLS
  • 2021-06-16 Listing Removed CARMLS
  • 2021-06-10 Relisted CARMLS
  • 2021-04-21 Listing Removed CARMLS
  • 2021-04-09 Price Changed $69,900 CARMLS
  • 2021-02-21 Listed $69,900 NEABOR MLS
  • 2021-02-21 Listed $75,000 CARMLS
  • 2008-04-18 Sold (Public Records) $12,667 Public Records
  • 2001-08-24 Sold (Public Records) $45,000 Public Records

Property tax history

-18.6%/yr

Latest (2025): $34 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…