CashFlowRE
Sign in Sign up
243 N St St
D Composite 41.29
Why this score? — see what drove the D 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$25,000

243 N St St · Camden, AR 71701
2 bd · 2.0 ba · 1,024 sqft · SingleFamily public records · 122 Days on market
Built 1927 0.33 ac lot $24/sqft · 68% below area ↓ 4% since listing

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

Listing remarks MLS

Located in the heart of Camden this would be a great property for rental or home ownership. This property has been vacant for a couple of years but is still a solid house that has a lot of potential. Could be a 2 or 3 bedroom. There are some original hardwood floors in some of the house. Nice lot size of 100 X 145. -CH & A there but not garneted if working.

Key facts

  • Lot size 100 x 145
  • Detached
  • 0.33 acre lot

Tags

ORIGINAL HARDWOOD FLOORSLOT SIZE 100 X 145DETACHED

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/2.0-bath single-family listed at $25k.

Deal economics

  • At list price, monthly cash flow is $824 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $25k).
  • Recommended offer: $22k (12.0% below list) — sets the bar for market timing.
  • Cap rate 45.8% vs local median 4.9% in Camden — 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 (#364 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Camden Fairview School District (town): math 9% / reading 15% proficiency, ranked #229 of 238 in AR (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 131 active listings in the ZIP; 18 units permitted in Ouachita County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $173 of loan paydown is wiped out by about $750 of value loss. Plan a longer hold.
  • Ouachita County population projected at -33% 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 $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 122 days — a 12% lower offer ($22k) 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.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $22,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 122 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 1927 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
5.01%
Cap rate
45.84%
Cash-on-cash
141.25%
DSCR
7.28
GRM
1.7

CMA / ARV

ARV (median comp)
$78,204
List price
$25,000
Delta
-68.03%
Verdict
UNDERPRICED
Comps
14 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
211 Cedar 0.21mi 2/1.0 929 (-9%) 10mo $28,000 $30 63
446 Hennessey St 0.40mi 3/1.0 (+1) 1,104 (+8%) 11mo $76,000 $69 50
453 Fairview Rd 0.68mi 2/1.0 1,104 (+8%) 2mo $8,000 $7 50
2323 Dover St 0.69mi 2/1.0 1,120 (+9%) 5mo $5,000 $4 44
568 Jenkins St 0.65mi 2/1.0 896 (-12%) 12mo $80,500 $90 34

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
Equity multiple
7.92×
Total profit
$48,442
Equity at exit
$3,728
10-year hold
IRR
Equity multiple
16.69×
Total profit
$109,815
Equity at exit
$2,162

Cash invested: $7,000 (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 71701

Home prices YoY
-20.5%
Active inventory
131
Price-to-rent
1.7×

Monthly cashflow live

Estimated rent
$1,251 medium interval (Pro) →
Mortgage (P&I)
$131
Tax from tax record
$23 /mo · $277/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$824

Break-even live

Break-even rent $208
Max offer price $25,000
Occupancy floor 29%

Sensitivity live

Price -10% $838 -5% $831 +0% $824 +5% $817 +10% $810
Rent -10% $725 -5% $775 +0% $824 +5% $873 +10% $923
Rate -1.0pp $837 -0.5pp $830 base $824 +0.5pp $817 +1.0pp $811

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
$6,250
Closing costs
$750
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 20 events

  1. 2026-06-17
    status $25,000 Under Contract 122 DOM
  2. 2026-06-16
    days on market $25,000 Active 122 DOM
  3. 2026-06-15
    days on market $25,000 Active 121 DOM
  4. 2026-06-14
    days on market $25,000 Active 119 DOM
  5. 2026-06-12
    days on market $25,000 Active 118 DOM
  6. 2026-06-09
    days on market $25,000 Active 115 DOM
  7. 2026-06-08
    days on market $25,000 Active 114 DOM
  8. 2026-06-07
    days on market $25,000 Active 113 DOM
  9. 2026-06-05
    days on market $25,000 Active 111 DOM
  10. 2026-06-04
    days on market $25,000 Active 109 DOM
  11. 2026-06-02
    days on market $25,000 Active 108 DOM
  12. 2026-06-01
    days on market $25,000 Active 107 DOM
  13. 2026-05-31
    days on market $25,000 Active 106 DOM
  14. 2026-05-31
    days on market $25,000 Active 105 DOM
  15. 2026-02-18
    status Back on Market 363-char remark
    Show marketing remark (363 chars)

    Located in the heart of Camden this would be a great property for rental or home ownership. This property has been vacant for a couple of years but is still a solid house that has a lot of potential. Could be a 2 or 3 bedroom. There are some original hardwood floors in some of the house. Nice lot size of 100 X 145. -CH & A there but not garneted if working.

  16. 2026-02-14
    historical 363-char remark
    Show marketing remark (363 chars)

    Located in the heart of Camden this would be a great property for rental or home ownership. This property has been vacant for a couple of years but is still a solid house that has a lot of potential. Could be a 2 or 3 bedroom. There are some original hardwood floors in some of the house. Nice lot size of 100 X 145. -CH & A there but not garneted if working.

  17. 2025-03-12
    status Under Contract 363-char remark
    Show marketing remark (363 chars)

    Located in the heart of Camden this would be a great property for rental or home ownership. This property has been vacant for a couple of years but is still a solid house that has a lot of potential. Could be a 2 or 3 bedroom. There are some original hardwood floors in some of the house. Nice lot size of 100 X 145. -CH & A there but not garneted if working.

  18. 2025-03-07
    listed $25,000 New Listing 363-char remark
    Show marketing remark (363 chars)

    Located in the heart of Camden this would be a great property for rental or home ownership. This property has been vacant for a couple of years but is still a solid house that has a lot of potential. Could be a 2 or 3 bedroom. There are some original hardwood floors in some of the house. Nice lot size of 100 X 145. -CH & A there but not garneted if working.

  19. 2007-05-15
    soldstatus $37,000
  20. 2006-02-23
    soldstatus $26,000

ⓘ 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
$277 · $23/mo
Projected year-2 tax
$277 · $23/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,016
− Mortgage interest
−$1,400
− Property taxes
−$277
− Insurance
−$125
− Repairs & maintenance
−$1,201
− Management
−$1,201
− Depreciation
−$727
Taxable income
$10,084
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,420
After-tax cash flow
$7,468/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
Camden Fairview School District
NCES district ID
0506060
Math proficiency
9% ▼ -16.00%
Reading proficiency
15% ▼ -12.00%
Median HH income
$30,854
Composite
9.43/100
National rank
#9853
State rank
#229 of 238 in AR

Livability — Camden

Score
57/100
State rank
#364
US rank
#22245

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Camden, AR
City population
17,883
Population (ZIP)
17,883

Population outlook (Ouachita County) Hauer SSP2

Today (2025)
21,485 people
By 2030
19,947 · -7.2%
By 2040
16,990 · -20.9%
By 2050
14,431 · -32.8%
By 2075
10,003 · -53.4%
By 2100
7,418 · -65.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 53% Black 39% Hispanic / Latino 5% Two or more races 4%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 2% Iranian 1% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 3%

Political lean MEDSL · Ouachita

2024 margin
R (+19.1) · D 39.5% · R 58.6% · Other 1.8%
2008→2024 swing
-8.2pp toward R · 2008: -10.9pp · 2024: -19.1pp
All cycles
2024: R+19.1 2020: R+13.5 2016: R+10.4 2012: R+8.6 2008: R+10.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -44.10%
Current HPI
171.0106
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

-3.8% since first listed
6 events — show timeline
  • 2026-02-18 Relisted CARMLS
  • 2026-02-14 Listing Removed CARMLS
  • 2025-03-12 Pending CARMLS
  • 2025-03-07 Listed $25,000 CARMLS
  • 2007-05-15 Sold (Public Records) $37,000 Public Records
  • 2006-02-23 Sold (Public Records) $26,000 Public Records

Property tax history

-1.8%/yr

Latest (2025): $277 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…