CashFlowRE
Sign in Sign up
1688 Jack Creek Rd
C- Composite 53.08
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 +15.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.7/10.0
  • 1% rule +4.2/10.0
  • Livability +3.6/5.0
  • Schools +2.7/10.0
  • Appreciation +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$115,000

1688 Jack Creek Rd · Booneville, AR 72927
2 bd · 1.0 ba · 1,430 sqft · SingleFamily public records · 270 Days on market
Built 1960 2.00 ac lot $80/sqft · 44% below area Est $206k · 44% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Owner financing available. .. Peaceful 2-Acre Homestead – Endless Possibilities! Looking for a quiet, self-sufficient lifestyle? This charming 2-acre homesteading property offers just that! Featuring 3 greenhouses (one heated), a sturdy metal shop (20x25) for all your tools, and producing pear trees and muscadines, it's perfect for anyone wanting to live closer to the land. The rock home is a blank canvas ready for your personal touch. With an open floor plan, it includes 2 bedrooms, a bonus room off the second bedroom (great for an office, nursery, or studio), and 1 full bath. Home also has a dirt cellar! There is also a well to keep those green houses and flower beds watered! Home is being SOLD AS IS.

Key facts

  • Metal shop
  • 2 acre homestead
  • Dirt cellar

Tags

2 ACRE HOMESTEAD3 GREENHOUSESMETAL SHOPPRODUCING PEAR TREESMUSCADINESDIRT CELLAR

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 $115k.

Deal economics

  • At list price, monthly cash flow is $41 ($488/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $106k (8.0% below list).
  • Recommended offer: $101k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.7% vs local median 3.7% in Booneville — 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 72/100 on livability (#34 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: schools D-, crime D-, amenities F.
  • Booneville School District (town): math 33% / reading 33% proficiency, ranked #133 of 238 in AR (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 79 active listings in the ZIP; 11 units permitted in Logan County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Logan County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 270 days — a 12% lower offer ($101k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 9y 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.
  • Current owner paid $30k; list at $115k implies a 283% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 6→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $101,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 270 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 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 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?
  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
0.92%
Cap rate
6.72%
Cash-on-cash
1.52%
DSCR
1.07
GRM
9.1

CMA / ARV

ARV (median comp)
$206,078
List price
$115,000
Delta
-44.20%
Verdict
UNDERPRICED
Comps
3 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-13.9%
Equity multiple
0.50×
Total profit
$-16,029
Equity at exit
$17,147
10-year hold
IRR
-5.0%
Equity multiple
0.67×
Total profit
$-10,558
Equity at exit
$9,943

Cash invested: $32,200 (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 72927

Home prices YoY
-2.1%
Active inventory
79
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,057 medium interval (Pro) →
Mortgage (P&I)
$603
Tax est. 1.5%
$144 /mo · $1,725/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$222
Net cashflow
$41

Break-even live

Break-even rent $1,006
Max offer price $115,000
Occupancy floor 91%

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
$28,750
Closing costs
$3,450
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 29 events

  1. 2026-06-19
    days on market $115,000 Active 270 DOM
  2. 2026-06-18
    days on market $115,000 Active 269 DOM
  3. 2026-06-17
    days on market $115,000 Active 268 DOM
  4. 2026-06-16
    days on market $115,000 Active 267 DOM
  5. 2026-06-15
    days on market $115,000 Active 266 DOM
  6. 2026-06-14
    days on market $115,000 Active 264 DOM
  7. 2026-06-12
    days on market $115,000 Active 263 DOM
  8. 2026-06-09
    days on market $115,000 Active 260 DOM
  9. 2026-06-08
    days on market $115,000 Active 259 DOM
  10. 2026-06-07
    days on market $115,000 Active 258 DOM
  11. 2026-06-07
    days on market $115,000 Active 257 DOM
  12. 2026-06-04
    days on market $115,000 Active 254 DOM
  13. 2026-06-02
    days on market $115,000 Active 253 DOM
  14. 2026-06-01
    days on market $115,000 Active 252 DOM
  15. 2026-05-31
    days on market $115,000 Active 251 DOM
  16. 2026-05-31
    days on market $115,000 Active 250 DOM
  17. 2026-05-20
    status Back on Market 718-char remark
    Show marketing remark (718 chars)

    Owner financing available. .. Peaceful 2-Acre Homestead – Endless Possibilities! Looking for a quiet, self-sufficient lifestyle? This charming 2-acre homesteading property offers just that! Featuring 3 greenhouses (one heated), a sturdy metal shop (20x25) for all your tools, and producing pear trees and muscadines, it's perfect for anyone wanting to live closer to the land. The rock home is a blank canvas ready for your personal touch. With an open floor plan, it includes 2 bedrooms, a bonus room off the second bedroom (great for an office, nursery, or studio), and 1 full bath. Home also has a dirt cellar! There is also a well to keep those green houses and flower beds watered! Home is being SOLD AS IS.

  18. 2026-05-19
    historical 718-char remark
    Show marketing remark (718 chars)

    Owner financing available. .. Peaceful 2-Acre Homestead – Endless Possibilities! Looking for a quiet, self-sufficient lifestyle? This charming 2-acre homesteading property offers just that! Featuring 3 greenhouses (one heated), a sturdy metal shop (20x25) for all your tools, and producing pear trees and muscadines, it's perfect for anyone wanting to live closer to the land. The rock home is a blank canvas ready for your personal touch. With an open floor plan, it includes 2 bedrooms, a bonus room off the second bedroom (great for an office, nursery, or studio), and 1 full bath. Home also has a dirt cellar! There is also a well to keep those green houses and flower beds watered! Home is being SOLD AS IS.

  19. 2026-03-08
    status Active 793-char remark
    Show marketing remark (793 chars)

    OWNER FINANCING NOW AVAILABLE!!!!!! Fixer-Upper Opportunity on 2 Acres Great opportunity for investors, homesteaders, or buyers looking to add value! This 2-acre property offers a solid foundation with tons of potential. Improvements include three greenhouses (one heated), a 20x25 metal shop, producing pear trees and muscadines, and a private well servicing the gardens and greenhouses. The rock home is a true fixer-upper and ready for renovation. The open floor plan includes 2 bedrooms, a bonus room off the second bedroom—ideal for an office or additional living space—1 full bath, and a dirt cellar. With vision and updates, this property could become a productive homestead or rural retreat. Plenty of room to grow, improve, and customize. Property is being sold AS IS.

  20. 2026-03-07
    historical 793-char remark
    Show marketing remark (793 chars)

    OWNER FINANCING NOW AVAILABLE!!!!!! Fixer-Upper Opportunity on 2 Acres Great opportunity for investors, homesteaders, or buyers looking to add value! This 2-acre property offers a solid foundation with tons of potential. Improvements include three greenhouses (one heated), a 20x25 metal shop, producing pear trees and muscadines, and a private well servicing the gardens and greenhouses. The rock home is a true fixer-upper and ready for renovation. The open floor plan includes 2 bedrooms, a bonus room off the second bedroom—ideal for an office or additional living space—1 full bath, and a dirt cellar. With vision and updates, this property could become a productive homestead or rural retreat. Plenty of room to grow, improve, and customize. Property is being sold AS IS.

  21. 2025-12-02
    price $115,000 718-char remark
    Show marketing remark (718 chars)

    Owner financing available. .. Peaceful 2-Acre Homestead – Endless Possibilities! Looking for a quiet, self-sufficient lifestyle? This charming 2-acre homesteading property offers just that! Featuring 3 greenhouses (one heated), a sturdy metal shop (20x25) for all your tools, and producing pear trees and muscadines, it's perfect for anyone wanting to live closer to the land. The rock home is a blank canvas ready for your personal touch. With an open floor plan, it includes 2 bedrooms, a bonus room off the second bedroom (great for an office, nursery, or studio), and 1 full bath. Home also has a dirt cellar! There is also a well to keep those green houses and flower beds watered! Home is being SOLD AS IS.

  22. 2025-12-01
    price $115,000 793-char remark
    Show marketing remark (793 chars)

    OWNER FINANCING NOW AVAILABLE!!!!!! Fixer-Upper Opportunity on 2 Acres Great opportunity for investors, homesteaders, or buyers looking to add value! This 2-acre property offers a solid foundation with tons of potential. Improvements include three greenhouses (one heated), a 20x25 metal shop, producing pear trees and muscadines, and a private well servicing the gardens and greenhouses. The rock home is a true fixer-upper and ready for renovation. The open floor plan includes 2 bedrooms, a bonus room off the second bedroom—ideal for an office or additional living space—1 full bath, and a dirt cellar. With vision and updates, this property could become a productive homestead or rural retreat. Plenty of room to grow, improve, and customize. Property is being sold AS IS.

  23. 2025-09-17
    listed $120,000 New Listing 718-char remark
    Show marketing remark (793 chars)

    OWNER FINANCING NOW AVAILABLE!!!!!! Fixer-Upper Opportunity on 2 Acres Great opportunity for investors, homesteaders, or buyers looking to add value! This 2-acre property offers a solid foundation with tons of potential. Improvements include three greenhouses (one heated), a 20x25 metal shop, producing pear trees and muscadines, and a private well servicing the gardens and greenhouses. The rock home is a true fixer-upper and ready for renovation. The open floor plan includes 2 bedrooms, a bonus room off the second bedroom—ideal for an office or additional living space—1 full bath, and a dirt cellar. With vision and updates, this property could become a productive homestead or rural retreat. Plenty of room to grow, improve, and customize. Property is being sold AS IS.

  24. 2025-09-17
    listed $120,000 Active 793-char remark
    Show marketing remark (793 chars)

    OWNER FINANCING NOW AVAILABLE!!!!!! Fixer-Upper Opportunity on 2 Acres Great opportunity for investors, homesteaders, or buyers looking to add value! This 2-acre property offers a solid foundation with tons of potential. Improvements include three greenhouses (one heated), a 20x25 metal shop, producing pear trees and muscadines, and a private well servicing the gardens and greenhouses. The rock home is a true fixer-upper and ready for renovation. The open floor plan includes 2 bedrooms, a bonus room off the second bedroom—ideal for an office or additional living space—1 full bath, and a dirt cellar. With vision and updates, this property could become a productive homestead or rural retreat. Plenty of room to grow, improve, and customize. Property is being sold AS IS.

  25. 2017-09-11
    soldstatus $30,000
  26. 2017-09-08
    soldstatus $29,999
  27. 2017-06-28
    listed $29,999
  28. 2002-06-13
    soldstatus $15,000
  29. 1984-10-01
    soldstatus $25,000

ⓘ 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 6/10 Major
  • 🌡 Heat 6/10 Major 6 d/yr ≥115°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$12,690
− Mortgage interest
−$6,442
− Property taxes
−$1,725
− Insurance
−$575
− Repairs & maintenance
−$1,015
− Management
−$1,015
− Depreciation
−$3,345
Taxable loss
−$1,428
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$343
After-tax cash flow
$831/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
Booneville School District
NCES district ID
0503450
Math proficiency
33% ▼ -9.00%
Reading proficiency
33% ▼ -7.00%
Median HH income
$36,171
Composite
27.37/100
National rank
#6977
State rank
#133 of 238 in AR

Livability — Booneville

Score
72/100
State rank
#34
US rank
#6310

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
8,314

Population outlook (Logan County) Hauer SSP2

Today (2025)
21,046 people
By 2030
20,537 · -2.4%
By 2040
19,443 · -7.6%
By 2050
18,220 · -13.4%
By 2075
16,164 · -23.2%
By 2100
14,858 · -29.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 9% Hispanic / Latino 5% Black 3%
Common ancestry
Italian 2% Romanian 1% Iranian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% German/W. Germanic 1%

Political lean MEDSL · Logan

2024 margin
Solid R (+62.2) · D 17.8% · R 80.0% · Other 2.1%
2008→2024 swing
-23.5pp toward R · 2008: -38.8pp · 2024: -62.2pp
All cycles
2024: R+62.2 2020: R+59.5 2016: R+51.4 2012: R+41.9 2008: R+38.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -4.71%
Current HPI
221.23
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

+360.0% since first listed
13 events — show timeline
  • 2026-05-20 Relisted CARMLS
  • 2026-05-19 Listing Removed CARMLS
  • 2026-03-08 Relisted NWARMLS
  • 2026-03-07 Delisted NWARMLS
  • 2025-12-02 Price Changed $115,000 CARMLS
  • 2025-12-01 Price Changed $115,000 NWARMLS
  • 2025-09-17 Listed $120,000 NWARMLS
  • 2025-09-17 Listed $120,000 CARMLS
  • 2017-09-11 Sold (Public Records) $30,000 Public Records
  • 2017-09-08 Sold (MLS) $29,999 WRVBOR
  • 2017-06-28 Listed $29,999 WRVBOR
  • 2002-06-13 Sold (Public Records) $15,000 Public Records
  • 1984-10-01 Sold (Public Records) $25,000 Public Records

Property tax history

+12.6%/yr

Latest (2025): $50 · -44.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…