CashFlowRE
Sign in Sign up
6013 Windham Ave Fourplex
C Composite 58.36
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 +25.8/30.0
  • DSCR +8.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.7/10.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$209,900

6013 Windham Ave · Pine Bluff, AR 71602
8 bd · 4.0 ba · 2,520 sqft · MultiFamily public records · 227 Days on market
Built 1982 6,098 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 4 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Investor Alert! Don't miss this rent-ready 4-plex in White Hall offering strong cash flow potential! Each unit features 2 bedrooms and 1 bath, with Units 3 & 4 completely updated including fresh interior paint, new flooring, modern light fixtures, and new water heaters. Three of the four units have new HVAC systems, and the property also boasts a new roof and new exterior plumbing for peace of mind. Additional highlights include paved parking and a convenient location near the University of Arkansas at Pine Bluff, making it a desirable spot for tenants. Projected rents of $700-$750 per month per unit make this an excellent addition to any investment portfolio. Whether you're looking to expand your rental holdings or start your investment journey, 6013 Windham Ave offers the perfect blend of updates, stability, and income potential.

Key facts

  • Paved parking
  • Convenient location
  • Completely updated

Tags

COMPLETELY UPDATEDNEW ROOFNEW EXTERIOR PLUMBINGPAVED PARKINGCONVENIENT LOCATION

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 × 2-bed/1-bath units multifamily listed at $210k.

Deal economics

  • At list price, monthly cash flow is $512 ($6k/yr) — positive. Per door: $128/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $210k).
  • Recommended offer: $185k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 50/100 on livability (#483 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: schools F, crime F, amenities F.
  • White Hall School District (rural): math 36% / reading 38% proficiency, ranked #86 of 238 in AR (top 36%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 90 active listings in the ZIP; 62 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Jefferson County population projected at -33% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 227 days — a 12% lower offer ($185k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 13y 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 $160k; 31% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $184,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 227 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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 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
1.07%
Cap rate
9.22%
Cash-on-cash
10.45%
DSCR
1.46
GRM
7.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-0.7%
Equity multiple
0.97×
Total profit
$-1,507
Equity at exit
$31,297
10-year hold
IRR
9.0%
Equity multiple
1.69×
Total profit
$40,306
Equity at exit
$18,148

Cash invested: $58,772 (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 71602

Home prices YoY
-7.8%
Active inventory
90
Price-to-rent
31.3×

Monthly cashflow live

Estimated rent
$2,238 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$68 /mo · $817/yr
Insurance
$87
HOA
$0
Vacancy / Maint / Mgmt
$470
Net cashflow
$512

Break-even live

Break-even rent $1,590
Max offer price $209,900
Occupancy floor 72%

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $2,238

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
$52,475
Closing costs
$6,297
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.

Listing history 42 events

  1. 2026-06-19
    days on market $209,900 Active 227 DOM
  2. 2026-06-18
    days on market $209,900 Active 226 DOM
  3. 2026-06-17
    days on market $209,900 Active 225 DOM
  4. 2026-06-16
    days on market $209,900 Active 224 DOM
  5. 2026-06-15
    days on market $209,900 Active 223 DOM
  6. 2026-06-14
    days on market $209,900 Active 221 DOM
  7. 2026-06-12
    days on market $209,900 Active 220 DOM
  8. 2026-06-09
    days on market $209,900 Active 217 DOM
  9. 2026-06-08
    days on market $209,900 Active 216 DOM
  10. 2026-06-07
    days on market $209,900 Active 215 DOM
  11. 2026-06-05
    days on market $209,900 Active 212 DOM
  12. 2026-06-03
    days on market $209,900 Active 211 DOM
  13. 2026-06-02
    days on market $209,900 Active 210 DOM
  14. 2026-06-01
    days on market $209,900 Active 209 DOM
  15. 2026-05-31
    days on market $209,900 Active 208 DOM
  16. 2026-05-30
    days on market $209,900 Active 207 DOM
  17. 2026-05-06
    status Back on Market 849-char remark
    Show marketing remark (849 chars)

    Investor Alert! Don't miss this rent-ready 4-plex in White Hall offering strong cash flow potential! Each unit features 2 bedrooms and 1 bath, with Units 3 & 4 completely updated including fresh interior paint, new flooring, modern light fixtures, and new water heaters. Three of the four units have new HVAC systems, and the property also boasts a new roof and new exterior plumbing for peace of mind. Additional highlights include paved parking and a convenient location near the University of Arkansas at Pine Bluff, making it a desirable spot for tenants. Projected rents of $700-$750 per month per unit make this an excellent addition to any investment portfolio. Whether you're looking to expand your rental holdings or start your investment journey, 6013 Windham Ave offers the perfect blend of updates, stability, and income potential.

  18. 2026-04-25
    listed $209,900 Active
    Show marketing remark (849 chars)

    Investor Alert! Don't miss this rent-ready 4-plex in White Hall offering strong cash flow potential! Each unit features 2 bedrooms and 1 bath, with Units 3 & 4 completely updated including fresh interior paint, new flooring, modern light fixtures, and new water heaters. Three of the four units have new HVAC systems, and the property also boasts a new roof and new exterior plumbing for peace of mind. Additional highlights include paved parking and a convenient location near the University of Arkansas at Pine Bluff, making it a desirable spot for tenants. Projected rents of $700-$750 per month per unit make this an excellent addition to any investment portfolio. Whether you're looking to expand your rental holdings or start your investment journey, 6013 Windham Ave offers the perfect blend of updates, stability, and income potential.

  19. 2026-04-25
    historical 849-char remark
    Show marketing remark (849 chars)

    Investor Alert! Don't miss this rent-ready 4-plex in White Hall offering strong cash flow potential! Each unit features 2 bedrooms and 1 bath, with Units 3 & 4 completely updated including fresh interior paint, new flooring, modern light fixtures, and new water heaters. Three of the four units have new HVAC systems, and the property also boasts a new roof and new exterior plumbing for peace of mind. Additional highlights include paved parking and a convenient location near the University of Arkansas at Pine Bluff, making it a desirable spot for tenants. Projected rents of $700-$750 per month per unit make this an excellent addition to any investment portfolio. Whether you're looking to expand your rental holdings or start your investment journey, 6013 Windham Ave offers the perfect blend of updates, stability, and income potential.

  20. 2025-12-10
    price $209,900 849-char remark
    Show marketing remark (849 chars)

    Investor Alert! Don't miss this rent-ready 4-plex in White Hall offering strong cash flow potential! Each unit features 2 bedrooms and 1 bath, with Units 3 & 4 completely updated including fresh interior paint, new flooring, modern light fixtures, and new water heaters. Three of the four units have new HVAC systems, and the property also boasts a new roof and new exterior plumbing for peace of mind. Additional highlights include paved parking and a convenient location near the University of Arkansas at Pine Bluff, making it a desirable spot for tenants. Projected rents of $700-$750 per month per unit make this an excellent addition to any investment portfolio. Whether you're looking to expand your rental holdings or start your investment journey, 6013 Windham Ave offers the perfect blend of updates, stability, and income potential.

  21. 2025-12-09
    price $209,900
  22. 2025-10-24
    listed $214,900 New Listing 849-char remark
    Show marketing remark (849 chars)

    Investor Alert! Don't miss this rent-ready 4-plex in White Hall offering strong cash flow potential! Each unit features 2 bedrooms and 1 bath, with Units 3 & 4 completely updated including fresh interior paint, new flooring, modern light fixtures, and new water heaters. Three of the four units have new HVAC systems, and the property also boasts a new roof and new exterior plumbing for peace of mind. Additional highlights include paved parking and a convenient location near the University of Arkansas at Pine Bluff, making it a desirable spot for tenants. Projected rents of $700-$750 per month per unit make this an excellent addition to any investment portfolio. Whether you're looking to expand your rental holdings or start your investment journey, 6013 Windham Ave offers the perfect blend of updates, stability, and income potential.

  23. 2025-10-24
    listed $214,900 Active
    Show marketing remark (849 chars)

    Investor Alert! Don't miss this rent-ready 4-plex in White Hall offering strong cash flow potential! Each unit features 2 bedrooms and 1 bath, with Units 3 & 4 completely updated including fresh interior paint, new flooring, modern light fixtures, and new water heaters. Three of the four units have new HVAC systems, and the property also boasts a new roof and new exterior plumbing for peace of mind. Additional highlights include paved parking and a convenient location near the University of Arkansas at Pine Bluff, making it a desirable spot for tenants. Projected rents of $700-$750 per month per unit make this an excellent addition to any investment portfolio. Whether you're looking to expand your rental holdings or start your investment journey, 6013 Windham Ave offers the perfect blend of updates, stability, and income potential.

  24. 2025-03-07
    status Pending (FC, SS, REO)
  25. 2025-03-05
    soldstatus $160,000 Sold
  26. 2025-03-04
    soldstatus $160,000
  27. 2025-02-05
    historical Take Backups
  28. 2024-10-21
    price $185,000
  29. 2024-09-04
    listed $190,000 New Listing
  30. 2021-09-17
    soldstatus $95,000 Sold
  31. 2021-09-17
    soldstatus $95,000
  32. 2021-05-27
    historical Take Backups
  33. 2021-05-13
    status Back on Market
  34. 2021-04-24
    historical Take Backups
  35. 2021-04-23
    price $119,000
  36. 2021-03-26
    listed $129,000 New Listing
  37. 2014-07-31
    soldstatus $72,500
  38. 2014-07-25
    soldstatus $75,000
  39. 2014-06-13
    historical
  40. 2013-09-04
    listed $90,000
  41. 2007-04-25
    soldstatus $128,000
  42. 2006-02-02
    soldstatus $115,000

ⓘ 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
$817 · $68/mo
Projected year-2 tax
$1,343 · $112/mo
Expected delta
+$526/yr (+$44/mo · 64.4%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 19% 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
$26,856
− Mortgage interest
−$11,758
− Property taxes
−$817
− Insurance
−$1,050
− Repairs & maintenance
−$2,148
− Management
−$2,148
− Depreciation
−$6,106
Taxable income
$2,828
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$679
After-tax cash flow
$5,462/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
White Hall School District
NCES district ID
0514140
Math proficiency
36% ▼ -12.00%
Reading proficiency
38% ▼ -13.00%
Median HH income
$51,633
Composite
32.16/100
National rank
#5788
State rank
#86 of 238 in AR

Livability — Pine Bluff

Score
50/100
State rank
#483
US rank
#25645

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pine Bluff, AR
City population
29,578
Population (ZIP)
15,922

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
63,110 people
By 2030
58,519 · -7.3%
By 2040
49,740 · -21.2%
By 2050
42,331 · -32.9%
By 2075
29,591 · -53.1%
By 2100
21,047 · -66.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 58% Black 32% Two or more races 5% Hispanic / Latino 4% Asian 1%
Common ancestry
Italian 1% Slovak 1% Serbian 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Jefferson

2024 margin
Strong D (+20.1) · D 59.2% · R 39.2% · Other 1.6%
2008→2024 swing
-6.2pp toward R · 2008: 26.3pp · 2024: 20.1pp
All cycles
2024: D+20.1 2020: D+21.7 2016: D+25.3 2012: D+29.0 2008: D+26.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -18.84%
Current HPI
223.9305
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

+82.5% since first listed
26 events — show timeline
  • 2026-05-06 Relisted CARMLS
  • 2026-04-25 Listed $209,900 NEABOR MLS
  • 2026-04-25 Listing Removed CARMLS
  • 2025-12-10 Price Changed $209,900 CARMLS
  • 2025-12-09 Price Changed $209,900 NEABOR MLS
  • 2025-10-24 Listed $214,900 NEABOR MLS
  • 2025-10-24 Listed $214,900 CARMLS
  • 2025-03-07 Pending CARMLS
  • 2025-03-05 Sold (MLS) $160,000 CARMLS
  • 2025-03-04 Sold (Public Records) $160,000 Public Records
  • 2025-02-05 Contingent CARMLS
  • 2024-10-21 Price Changed $185,000 CARMLS
  • 2024-09-04 Listed $190,000 CARMLS
  • 2021-09-17 Sold (Public Records) $95,000 Public Records
  • 2021-09-17 Sold (MLS) $95,000 CARMLS
  • 2021-05-27 Contingent CARMLS
  • 2021-05-13 Relisted CARMLS
  • 2021-04-24 Contingent CARMLS
  • 2021-04-23 Price Changed $119,000 CARMLS
  • 2021-03-26 Listed $129,000 CARMLS
  • 2014-07-31 Sold (Public Records) $72,500 Public Records
  • 2014-07-25 Sold (MLS) $75,000 CARMLS
  • 2014-06-13 Listing Removed CARMLS
  • 2013-09-04 Listed $90,000 CARMLS
  • 2007-04-25 Sold (Public Records) $128,000 Public Records
  • 2006-02-02 Sold (Public Records) $115,000 Public Records

Property tax history

+1.7%/yr

Latest (2025): $817 · +8.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…