CashFlowRE
Sign in Sign up
105 S Peterson St
A- Composite 82.23
Why this score? — see what drove the A- 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • Appreciation +9.0/10.0
  • 1% rule +8.5/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0

$95,000

105 S Peterson St · Dumas, AR 71639
4 bd · 1.0 ba · 1,662 sqft · SingleFamily public records · 40 Days on market
Built 1980 4,356 sqft lot $57/sqft · 23% below area Est $123k · 23% under

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

Listing remarks MLS

Nice four bedroom, two bath brick home with carport. Storage building, fenced back yard, metal roof, and front porch are some of the exterior features. The inside has some tile flooring, large walk in closet, and a large dining area beside kitchen. The forth bedroom could be used as a craft room or office. Call for an appointment today.

Key facts

  • Covered carport
  • Large backyard
  • Outdoor space

Tags

COVERED CARPORTLARGE BACKYARDOUTDOOR SPACEESTABLISHED NEIGHBORHOOD

Property features AI

Finance

  • Other: Approximately 0.1 acre lot; Approximately 1,662 total square feet (courthouse source)

Exterior

  • Parking: Carport
  • Utilities: Municipal electric service (Entergy)
  • Home design: Single-family property
  • Construction: Metal roof; Slab foundation
  • Exterior features: Brick exterior; Paved road access; Level lot

Interior

  • Kitchen: Free-standing stove
  • Flooring: Tile; Other (see remarks)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central cooling
  • Interior features: Tile and other flooring (see remarks); Den/Family Room

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/1.0-bath single-family listed at $95k.

Deal economics

  • At list price, monthly cash flow is $406 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $92k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 61/100 on livability (#235 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Dumas School District (town): math 16% / reading 24% proficiency, ranked #215 of 238 in AR (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 6 active listings in the ZIP; 4 units permitted in Desha County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($657 loan paydown + $8k appreciation (8.1% local appreciation)).
  • Desha County population projected at -31% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (8.1% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y 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 $74k; 29% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $92,150 (3.0% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.35%
Cap rate
11.42%
Cash-on-cash
18.32%
DSCR
1.81
GRM
6.2

CMA / ARV

ARV (median comp)
$123,037
List price
$95,000
Delta
-22.79%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
114 S Peterson 0.07mi 4/1.5 1,794 (+8%) 4mo $174,000 $97 78
316 College 0.41mi 3/1.0 (-1) 1,506 (-9%) 0mo $25,000 $17 60
213 S Adcock 0.38mi 3/2.5 (-1) 1,590 (-4%) 6mo $153,500 $97 59
212 S Adcock 0.36mi 3/2.0 (-1) 1,495 (-10%) 3mo $157,000 $105 55
319 Court 0.45mi 3/2.0 (-1) 1,576 (-5%) 14mo $120,000 $76 50

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

8.1% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
34.5%
Equity multiple
3.47×
Total profit
$65,585
Equity at exit
$72,813
10-year hold
IRR
30.7%
Equity multiple
7.43×
Total profit
$171,082
Equity at exit
$145,146

Cash invested: $26,600 (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 71639

Home prices YoY
4.1%
Active inventory
6
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,286 medium interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$72 /mo · $865/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$270
Net cashflow
$406

Break-even live

Break-even rent $772
Max offer price $95,000
Occupancy floor 63%

Sensitivity live

Price -10% $460 -5% $433 +0% $406 +5% $379 +10% $352
Rent -10% $304 -5% $355 +0% $406 +5% $457 +10% $508
Rate -1.0pp $454 -0.5pp $430 base $406 +0.5pp $381 +1.0pp $356

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
$23,750
Closing costs
$2,850
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 30 events

  1. 2026-06-19
    days on market $95,000 Active 40 DOM
  2. 2026-06-18
    days on market $95,000 Active 39 DOM
  3. 2026-06-17
    days on market $95,000 Active 38 DOM
  4. 2026-06-16
    days on market $95,000 Active 37 DOM
  5. 2026-06-15
    days on market $95,000 Active 36 DOM
  6. 2026-06-14
    days on market $95,000 Active 34 DOM
  7. 2026-06-12
    days on market $95,000 Active 33 DOM
  8. 2026-06-09
    days on market $95,000 Active 30 DOM
  9. 2026-06-08
    days on market $95,000 Active 29 DOM
  10. 2026-06-07
    days on market $95,000 Active 28 DOM
  11. 2026-06-05
    statusdays on market $95,000 Active 26 DOM
  12. 2026-06-04
    days on market $95,000 Price Change 24 DOM
  13. 2026-06-02
    days on market $95,000 Price Change 23 DOM
  14. 2026-06-01
    days on market $95,000 Price Change 22 DOM
  15. 2026-05-31
    days on market $95,000 Price Change 21 DOM
  16. 2026-05-31
    days on market $95,000 Price Change 20 DOM
  17. 2026-05-10
    listed $99,500 New Listing 547-char remark
  18. 2026-04-03
    historical
  19. 2026-03-28
    price $129,900
  20. 2026-03-11
    listed $139,900 New Listing
  21. 2020-07-30
    soldstatus $73,900
  22. 2020-07-29
    soldstatus $73,900 Sold
    Show marketing remark (338 chars)

    Nice four bedroom, two bath brick home with carport. Storage building, fenced back yard, metal roof, and front porch are some of the exterior features. The inside has some tile flooring, large walk in closet, and a large dining area beside kitchen. The forth bedroom could be used as a craft room or office. Call for an appointment today.

  23. 2020-07-06
    historical
    Show marketing remark (338 chars)

    Nice four bedroom, two bath brick home with carport. Storage building, fenced back yard, metal roof, and front porch are some of the exterior features. The inside has some tile flooring, large walk in closet, and a large dining area beside kitchen. The forth bedroom could be used as a craft room or office. Call for an appointment today.

  24. 2020-06-03
    historical Take Backups
    Show marketing remark (338 chars)

    Nice four bedroom, two bath brick home with carport. Storage building, fenced back yard, metal roof, and front porch are some of the exterior features. The inside has some tile flooring, large walk in closet, and a large dining area beside kitchen. The forth bedroom could be used as a craft room or office. Call for an appointment today.

  25. 2020-04-15
    price $69,900
    Show marketing remark (338 chars)

    Nice four bedroom, two bath brick home with carport. Storage building, fenced back yard, metal roof, and front porch are some of the exterior features. The inside has some tile flooring, large walk in closet, and a large dining area beside kitchen. The forth bedroom could be used as a craft room or office. Call for an appointment today.

  26. 2020-03-12
    status Back on Market
    Show marketing remark (338 chars)

    Nice four bedroom, two bath brick home with carport. Storage building, fenced back yard, metal roof, and front porch are some of the exterior features. The inside has some tile flooring, large walk in closet, and a large dining area beside kitchen. The forth bedroom could be used as a craft room or office. Call for an appointment today.

  27. 2020-03-05
    historical
    Show marketing remark (338 chars)

    Nice four bedroom, two bath brick home with carport. Storage building, fenced back yard, metal roof, and front porch are some of the exterior features. The inside has some tile flooring, large walk in closet, and a large dining area beside kitchen. The forth bedroom could be used as a craft room or office. Call for an appointment today.

  28. 2019-10-02
    price $74,900
    Show marketing remark (338 chars)

    Nice four bedroom, two bath brick home with carport. Storage building, fenced back yard, metal roof, and front porch are some of the exterior features. The inside has some tile flooring, large walk in closet, and a large dining area beside kitchen. The forth bedroom could be used as a craft room or office. Call for an appointment today.

  29. 2019-09-06
    listed $79,500 New Listing
    Show marketing remark (338 chars)

    Nice four bedroom, two bath brick home with carport. Storage building, fenced back yard, metal roof, and front porch are some of the exterior features. The inside has some tile flooring, large walk in closet, and a large dining area beside kitchen. The forth bedroom could be used as a craft room or office. Call for an appointment today.

  30. 1998-06-18
    soldstatus $33,500

ⓘ 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
$865 · $72/mo
Projected year-2 tax
$865 · $72/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$15,430
− Mortgage interest
−$5,321
− Property taxes
−$865
− Insurance
−$475
− Repairs & maintenance
−$1,234
− Management
−$1,234
− Depreciation
−$2,764
Taxable income
$3,537
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$849
After-tax cash flow
$4,023/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
Dumas School District
NCES district ID
0505500
Math proficiency
16% ▼ -14.00%
Reading proficiency
24% ▼ -6.00%
Median HH income
$29,945
Composite
15.97/100
National rank
#9245
State rank
#215 of 238 in AR

Livability — Dumas

Score
61/100
State rank
#235
US rank
#17649

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Dumas, AR
Population (ZIP)
5,385

Population outlook (Desha County) Hauer SSP2

Today (2025)
10,289 people
By 2030
9,472 · -7.9%
By 2040
8,102 · -21.3%
By 2050
7,128 · -30.7%
By 2075
6,222 · -39.5%
By 2100
6,583 · -36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Black (58%)
Race & ethnicity
Black 58% White 34% Hispanic / Latino 7% Two or more races 1%
Hispanic origin (detail)
Mexican 7%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 7%

Political lean MEDSL · Desha

2024 margin
Toss-up / Even · D 46.7% · R 51.5% · Other 1.8%
2008→2024 swing
-17.0pp toward R · 2008: 12.2pp · 2024: -4.8pp
All cycles
2024: R+4.8 2020: D+2.3 2016: D+7.4 2012: D+12.9 2008: D+12.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 8.10%
Current HPI
203.5771
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

+183.6% since first listed
15 events — show timeline
  • 2026-05-29 Price Changed $95,000 CARMLS
  • 2026-05-10 Listed $99,500 CARMLS
  • 2026-04-03 Listing Removed CARMLS
  • 2026-03-28 Price Changed $129,900 CARMLS
  • 2026-03-11 Listed $139,900 CARMLS
  • 2020-07-30 Sold (Public Records) $73,900 Public Records
  • 2020-07-29 Sold (MLS) $73,900 CARMLS
  • 2020-07-06 Listing Removed CARMLS
  • 2020-06-03 Contingent CARMLS
  • 2020-04-15 Price Changed $69,900 CARMLS
  • 2020-03-12 Relisted CARMLS
  • 2020-03-05 Listing Removed CARMLS
  • 2019-10-02 Price Changed $74,900 CARMLS
  • 2019-09-06 Listed $79,500 CARMLS
  • 1998-06-18 Sold (Public Records) $33,500 Public Records

Property tax history

+8.8%/yr

Latest (2025): $865 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…