CashFlowRE
Sign in Sign up
3144 Bond Special Rd 🔨 Auction
F Composite 22.58
Why this score? — see what drove the F 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).

  • ARV discount +7.5/15.0
  • Rent growth +3.7/5.0
  • Livability +3.5/5.0
  • Schools +3.4/10.0
  • Condition / age +2.5/5.0
  • Cash flow +2.0/30.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$1

3144 Bond Special Rd · Van Buren, AR 72956
3 bd · 2.0 ba · 1,588 sqft · SingleFamily public records · 30 Days on market
Built 2003 7.66 ac lot

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

Listing remarks MLS

Auction 05/07/2026 at 11:00 AM 3 bedroom, 2 bathroom home with bonus room/office situated on 7.66± acres in a convenient central location between Van Buren and Alma near Hwy 64. This property features a pond, multiple potential building sites, and road frontage on both Bond Special and Hwy 282, offering flexibility for future development or expansion. A great opportunity for those looking for space, accessibility, and potential all in one property.

Key facts

  • 7.66 acre lot
  • Garage
  • Built 2003

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $1 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $311,151 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $1.

Deal economics

  • At list price, monthly cash flow is $-1k ($-14k/yr) — negative.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $1).
  • Cap rate 1.9% vs local median 3.9% in Van Buren — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 69/100 on livability (#75 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: employment D, crime D-, amenities F.
  • Van Buren School District (suburban): math 41% / reading 41% proficiency, ranked #62 of 238 in AR (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.8%/yr); 247 active listings in the ZIP; 47 units permitted in Crawford County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Crawford 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 30 days — a 2% lower offer ($0) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 466726.0% of price.
  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $1

Questions for the listing agent

  1. 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?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Crime grade is D 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.41%
Cap rate
1.86%
Cash-on-cash
-15.82%
DSCR
0.30
GRM
20.4

CMA / ARV

ARV (median comp)
$311,151
List price
$1
Delta
-100.00%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3144 Bond Special Rd 0.00mi 3/2.0 1,588 (0%) 0mo $324,500 $204 100
3167 282 Hwy 0.07mi 3/2.0 1,604 (+1%) 19mo $220,000 $137 80

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 · 4.76% rent growth · sell at horizon

5-year hold
IRR
-45.3%
Equity multiple
-0.39×
Total profit
$-121,251
Equity at exit
$46,394
10-year hold
IRR
-71.1%
Equity multiple
-1.18×
Total profit
$-189,959
Equity at exit
$26,903

Cash invested: $87,122 (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 72956

Rents YoY
4.8%
Active inventory
247

Monthly cashflow live

Estimated rent
$1,268 medium interval (Pro) →
Mortgage (P&I)
$1,632
Tax est. 1.5%
$389 /mo · $4,667/yr
Insurance
$130
HOA
$0
Vacancy / Maint / Mgmt
$266
Net cashflow
$-1,148

Break-even live

Break-even rent $2,722
Max offer price $144,989
Occupancy floor

Sensitivity live

Price -10% $-933 -5% $-1,041 +0% $-1,148 +5% $-1,256 +10% $-1,363
Rent -10% $-1,249 -5% $-1,198 +0% $-1,148 +5% $-1,098 +10% $-1,048
Rate -1.0pp $-992 -0.5pp $-1,069 base $-1,148 +0.5pp $-1,229 +1.0pp $-1,311

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
$77,788
Closing costs
$9,335
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 2 events

  1. 2026-05-07
    status Pending 460-char remark
    Show marketing remark (460 chars)

    Auction 05/07/2026 at 11:00 AM 3 bedroom, 2 bathroom home with bonus room/office situated on 7.66± acres in a convenient central location between Van Buren and Alma near Hwy 64. This property features a pond, multiple potential building sites, and road frontage on both Bond Special and Hwy 282, offering flexibility for future development or expansion. A great opportunity for those looking for space, accessibility, and potential all in one property.

  2. 2026-04-07
    listed $1 Active 460-char remark
    Show marketing remark (460 chars)

    Auction 05/07/2026 at 11:00 AM 3 bedroom, 2 bathroom home with bonus room/office situated on 7.66± acres in a convenient central location between Van Buren and Alma near Hwy 64. This property features a pond, multiple potential building sites, and road frontage on both Bond Special and Hwy 282, offering flexibility for future development or expansion. A great opportunity for those looking for space, accessibility, and potential all in one property.

ⓘ 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 6/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$15,220
− Mortgage interest
−$17,429
− Property taxes
−$4,667
− Insurance
−$1,556
− Repairs & maintenance
−$1,218
− Management
−$1,218
− Depreciation
−$9,052
Taxable loss
−$19,919
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,781
After-tax cash flow
$-8,999/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
Van Buren School District
NCES district ID
0513410
Math proficiency
41% ▼ -8.00%
Reading proficiency
41% ▼ -4.00%
Median HH income
$40,350
Composite
34.41/100
National rank
#5201
State rank
#62 of 238 in AR

Livability — Van Buren

Score
69/100
State rank
#75
US rank
#8898

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Crawford County · 34,546 people
City population
34,546
Metro
Fort Smith, AR-OK
Population (ZIP)
34,546
Household income
$62,988
Rent vs Own
28.4% rent · 71.6% own
Severe rent burden
571.0

Population outlook (Crawford County) Hauer SSP2

Today (2025)
62,108 people
By 2030
61,519 · -0.9%
By 2040
59,735 · -3.8%
By 2050
57,521 · -7.4%
By 2075
53,143 · -14.4%
By 2100
49,596 · -20.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Hispanic / Latino 12% Two or more races 11% Asian 2% Native American 1% Black 1%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 1% Slovak 1% Romanian 1%
Foreign-born
6% · Canada
Languages at home
89% English-only · Spanish 10%

Political lean MEDSL · Crawford

2024 margin
Solid R (+58.2) · D 19.9% · R 78.1% · Other 2.0%
2008→2024 swing
-12.1pp toward R · 2008: -46.0pp · 2024: -58.2pp
All cycles
2024: R+58.2 2020: R+56.7 2016: R+55.0 2012: R+49.9 2008: R+46.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -156.05%
Current HPI
221.3066
Rent YoY
▲ 4.76%
Metro
Fort Smith, AR-OK
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Property tax history

+1.2%/yr

Latest (2025): $804 · -4.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…