CashFlowRE
Sign in Sign up
2510 Overdene St
B- Composite 65.9
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 +25.1/30.0
  • DSCR +8.2/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.5/10.0
  • Appreciation +5.9/10.0
  • Condition / age +3.8/5.0
  • Livability +3.6/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0

$109,900

2510 Overdene St · Corning, AR 72422
4 bd · 2.0 ba · 1,824 sqft · Condo · 146 Days on market
Built 1997 Good condition ↓ 4% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Take a look at this well maintained, income producing 2 bed/1 bath duplex! This 1,824 sq ft property features a functional layout with comfortable living spaces in each unit. A shared on-site laundry room adds extra convenience for tenants. Designed for easy living, this duplex is ideal for owner-occupants or investors looking for a reliable rental opportunity! Located in a desirable area with steady rental demand, making it a smart addition to your portfolio!

Key facts

  • Functional layout
  • Desirable area
  • 7,405 sq ft lot

Tags

INCOME PRODUCING DUPLEXFUNCTIONAL LAYOUTSHARED ON-SITE LAUNDRYRELIABLE RENTAL OPPORTUNITYDESIRABLE AREA

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 4-bed/2.0-bath condo listed at $110k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $242 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $97k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 7.0% in Corning — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 71/100 on livability (#38 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D-, amenities F, commute F.
  • Corning School District (town): math 33% / reading 38% proficiency, ranked #123 of 238 in AR (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 44 active listings in the ZIP; 4 units permitted in Clay County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($760 loan paydown + $2k appreciation (1.8% local appreciation)).
  • Clay County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.8% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 146 days — a 12% lower offer ($97k) 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

  • 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 $96,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 146 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  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. 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.15%
Cap rate
8.94%
Cash-on-cash
9.44%
DSCR
1.42
GRM
7.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

1.83% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.4%
Equity multiple
1.72×
Total profit
$22,009
Equity at exit
$42,329
10-year hold
IRR
16.2%
Equity multiple
3.13×
Total profit
$65,492
Equity at exit
$60,182

Cash invested: $30,772 (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 72422

Home prices YoY
1.0%
Active inventory
44
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,268 medium interval (Pro) →
Mortgage (P&I)
$576
Tax est. 1.5%
$137 /mo · $1,648/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$266
Net cashflow
$242

Break-even live

Break-even rent $961
Max offer price $109,900
Occupancy floor 76%

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
$27,475
Closing costs
$3,297
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.

HOA detail condo

Monthly dues
$0 · $0/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 14 events

  1. 2026-06-13
    days on marketlisting id $109,900 Active 146 DOM
  2. 2026-06-12
    days on market $109,900 Active 151 DOM
  3. 2026-06-09
    days on market $109,900 Active 148 DOM
  4. 2026-06-08
    days on market $109,900 Active 147 DOM
  5. 2026-06-07
    days on market $109,900 Active 146 DOM
  6. 2026-06-03
    days on market $109,900 Active 142 DOM
  7. 2026-06-02
    days on market $109,900 Active 141 DOM
  8. 2026-06-01
    days on market $109,900 Active 140 DOM
  9. 2026-05-31
    days on market $109,900 Active 139 DOM
  10. 2026-05-30
    days on market $109,900 Active 138 DOM
  11. 2026-03-11
    price $109,900 464-char remark
    Show marketing remark (464 chars)

    Take a look at this well maintained, income producing 2 bed/1 bath duplex! This 1,824 sq ft property features a functional layout with comfortable living spaces in each unit. A shared on-site laundry room adds extra convenience for tenants. Designed for easy living, this duplex is ideal for owner-occupants or investors looking for a reliable rental opportunity! Located in a desirable area with steady rental demand, making it a smart addition to your portfolio!

  12. 2026-03-11
    price $109,900 464-char remark
    Show marketing remark (464 chars)

    Take a look at this well maintained, income producing 2 bed/1 bath duplex! This 1,824 sq ft property features a functional layout with comfortable living spaces in each unit. A shared on-site laundry room adds extra convenience for tenants. Designed for easy living, this duplex is ideal for owner-occupants or investors looking for a reliable rental opportunity! Located in a desirable area with steady rental demand, making it a smart addition to your portfolio!

  13. 2026-01-09
    listed $114,900 New Listing 464-char remark
    Show marketing remark (464 chars)

    Take a look at this well maintained, income producing 2 bed/1 bath duplex! This 1,824 sq ft property features a functional layout with comfortable living spaces in each unit. A shared on-site laundry room adds extra convenience for tenants. Designed for easy living, this duplex is ideal for owner-occupants or investors looking for a reliable rental opportunity! Located in a desirable area with steady rental demand, making it a smart addition to your portfolio!

  14. 2026-01-09
    listed $114,900 Active 464-char remark
    Show marketing remark (464 chars)

    Take a look at this well maintained, income producing 2 bed/1 bath duplex! This 1,824 sq ft property features a functional layout with comfortable living spaces in each unit. A shared on-site laundry room adds extra convenience for tenants. Designed for easy living, this duplex is ideal for owner-occupants or investors looking for a reliable rental opportunity! Located in a desirable area with steady rental demand, making it a smart addition to your portfolio!

ⓘ 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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% 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
$15,212
− Mortgage interest
−$6,156
− Property taxes
−$1,648
− Insurance
−$550
− Repairs & maintenance
−$1,217
− Management
−$1,217
− Depreciation
−$3,197
Taxable income
$1,227
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$295
After-tax cash flow
$2,609/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.

Condition & rehab AI · 10 photos

Good 75/100 Cosmetic rehab

This well-maintained, income-producing 2-bedroom/1-bathroom duplex is ready for a fresh coat of paint and some landscaping to maximize its resale and rental value.

Value-add opportunities

  • Both Paint exterior siding — Enhances curb appeal and value
  • Both Replace ceiling tiles in kitchen and bathrooms — Improves aesthetics and functionality
  • Both Landscaping and curb appeal improvements — Enhances overall appeal and value

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior siding — Enhances curb appeal and value
  • Both Replace ceiling tiles in kitchen and bathrooms — Improves aesthetics and functionality
  • Both Landscaping and curb appeal improvements — Enhances overall appeal and value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Corning School District
NCES district ID
0500009
Math proficiency
33% ▼ -8.00%
Reading proficiency
38% ▼ -8.00%
Median HH income
$28,919
Composite
28.73/100
National rank
#6679
State rank
#123 of 238 in AR

Livability — Corning

Score
71/100
State rank
#38
US rank
#6594

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Corning, AR
Population (ZIP)
4,302

Population outlook (Clay County) Hauer SSP2

Today (2025)
13,564 people
By 2030
12,834 · -5.4%
By 2040
11,498 · -15.2%
By 2050
10,325 · -23.9%
By 2075
8,228 · -39.3%
By 2100
6,675 · -50.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 6%
Common ancestry
Lithuanian 2% Italian 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Clay

2024 margin
Solid R (+61.6) · D 18.3% · R 79.9% · Other 1.9%
2008→2024 swing
-47.3pp toward R · 2008: -14.3pp · 2024: -61.6pp
All cycles
2024: R+61.6 2020: R+60.3 2016: R+29.8 2012: R+29.1 2008: R+14.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.83%
Current HPI
191.7305
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

-4.4% since first listed
4 events — show timeline
  • 2026-03-11 Price Changed $109,900 CARMLS
  • 2026-03-11 Price Changed $109,900 NEABOR MLS
  • 2026-01-09 Listed $114,900 NEABOR MLS
  • 2026-01-09 Listed $114,900 CARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…