1 bd · 2.0 ba ·
2,106 sqft ·
Built 1960
· MultiFamily
· Active
· 84 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$928/mo
Mortgage (P&I)
−$787
Tax + insurance
−$250
HOA
−$0
Vac / Maint / Mgmt
−$195
Net cashflow
$-303/mo
Annual
$-3,639/yr
Cap rate
3.87%
Cash-on-cash
-8.67%
DSCR
0.61
1% rule
0.62%
Cash to close
$42,000
Investor read
This is a 1-bed/2.0-bath multifamily listed at $150k. Condition is rated fair.
At list price, monthly cash flow is $-303 ($-4k/yr) — negative.
To cash-flow at today's rent, offer at most $106k (29.3% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $93k (38.1% below list).
It's been on market 84 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $93k (38.1% below list) — sets the bar for 1% rule.
Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
Location reads 65/100 on livability (#159 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.
Paragould School District (town): math 35% / reading 34% proficiency, ranked #124 of 238 in AR (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Market conditions: 187 active listings in the ZIP; 265 units permitted in Greene County in 2024 (135 in 5+ unit buildings).
Greene County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
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.
Questions for listing agent
What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
It's been on market 84 days. Have you received any prior offers? Is the seller open to a 38% concession, seller financing, or rate buy-down credit?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
Repairs flagged (vision-AI assessment)
Moderate: siding
— Weathered and discolored
Minor: landscaping
— Overgrown vegetation
CashFlowRE · CFR-Y5564B5BWFHFEV
· Data 1 day agocashflowre.app · 2026-05-29