CashFlowRE
Sign in Sign up
916 N North St St
B Composite 71.22
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.0/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0

$55,000

916 N North St St · Clarendon, AR 72029
3 bd · 1.0 ba · 942 sqft · SingleFamily public records · 76 Days on market
Built 1970 6,098 sqft lot

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

Listing remarks MLS

Located in the heart of Clarendon, this 3-bedroom, 1-bath home offers a great opportunity whether you’re looking for a full-time residence, weekend getaway, or investment property. This home provides easy access to town while still offering a quiet, small-town setting. For outdoor enthusiasts, the property is just minutes from the Clarendon boat ramp on the White River and surrounded by some of Arkansas’s most well-known destinations including Dagmar WMA, Cache River National Wildlife Refuge, and Bayou DeView making it an ideal base for fishing and green timber duck hunting. Even if hunting and fishing aren’t your focus, this home offers comfortable living with a furnished interior, making it move-in ready from day one. The large backyard carport provides excellent space for parking, storage, or outdoor gatherings. Whether you’re looking for a primary home, rental opportunity, or a place to enjoy the Delta lifestyle, this property checks all the boxes.

Key facts

  • Dagmar wma
  • Bayou deview
  • White river

Tags

BOAT RAMPWHITE RIVERDAGMAR WMABAYOU DEVIEWFURNISHED INTERIORLARGE BACKYARD CARPORT

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 3-bed/1.0-bath single-family listed at $55k.

Deal economics

  • At list price, monthly cash flow is $333 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($846 rent vs $55k).
  • Recommended offer: $52k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 57/100 on livability (#339 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, health & safety A; Watch: schools F, crime F, amenities F.
  • Clarendon School District (rural): math 7% / reading 15% proficiency, ranked #232 of 238 in AR (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 7 active listings in the ZIP.

Forward outlook

  • In year one you build about $2k of equity ($380 loan paydown + $2k appreciation (3.0% local appreciation)).
  • Monroe County population projected at -33% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 76 days — a 6% lower offer ($52k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $25k; list at $55k implies a 120% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $51,700 (6.0% below list)

Questions for the listing agent

  1. It's been on market 76 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — 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 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?
  6. 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?
  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
1.54%
Cap rate
13.55%
Cash-on-cash
25.93%
DSCR
2.15
GRM
5.4

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
31.9%
Equity multiple
2.81×
Total profit
$27,803
Equity at exit
$24,730
10-year hold
IRR
32.2%
Equity multiple
5.50×
Total profit
$69,266
Equity at exit
$38,112

Cash invested: $15,400 (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 72029

Active inventory
7
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$846 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$25 /mo · $294/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$178
Net cashflow
$333

Break-even live

Break-even rent $425
Max offer price $55,000
Occupancy floor 56%

Sensitivity live

Price -10% $364 -5% $348 +0% $333 +5% $317 +10% $302
Rent -10% $266 -5% $299 +0% $333 +5% $366 +10% $400
Rate -1.0pp $360 -0.5pp $347 base $333 +0.5pp $318 +1.0pp $304

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
$13,750
Closing costs
$1,650
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 18 events

  1. 2026-06-19
    days on market $55,000 Active 76 DOM
  2. 2026-06-18
    days on market $55,000 Active 75 DOM
  3. 2026-06-17
    days on market $55,000 Active 74 DOM
  4. 2026-06-16
    days on market $55,000 Active 73 DOM
  5. 2026-06-15
    days on market $55,000 Active 72 DOM
  6. 2026-06-14
    days on market $55,000 Active 70 DOM
  7. 2026-06-12
    days on market $55,000 Active 69 DOM
  8. 2026-06-09
    days on market $55,000 Active 66 DOM
  9. 2026-06-08
    days on market $55,000 Active 65 DOM
  10. 2026-06-07
    days on market $55,000 Active 64 DOM
  11. 2026-06-04
    days on market $55,000 Active 60 DOM
  12. 2026-06-02
    days on market $55,000 Active 59 DOM
  13. 2026-06-01
    days on market $55,000 Active 58 DOM
  14. 2026-05-31
    days on market $55,000 Active 57 DOM
  15. 2026-05-31
    days on market $55,000 Active 56 DOM
  16. 2026-04-04
    listed $55,000 New Listing 990-char remark
    Show marketing remark (990 chars)

    Located in the heart of Clarendon, this 3-bedroom, 1-bath home offers a great opportunity whether you’re looking for a full-time residence, weekend getaway, or investment property. This home provides easy access to town while still offering a quiet, small-town setting. For outdoor enthusiasts, the property is just minutes from the Clarendon boat ramp on the White River and surrounded by some of Arkansas’s most well-known destinations including Dagmar WMA, Cache River National Wildlife Refuge, and Bayou DeView making it an ideal base for fishing and green timber duck hunting. Even if hunting and fishing aren’t your focus, this home offers comfortable living with a furnished interior, making it move-in ready from day one. The large backyard carport provides excellent space for parking, storage, or outdoor gatherings. Whether you’re looking for a primary home, rental opportunity, or a place to enjoy the Delta lifestyle, this property checks all the boxes.

  17. 2024-07-29
    soldstatus $25,000
  18. 1991-07-15
    soldstatus $17,000

ⓘ 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
$294 · $25/mo
Projected year-2 tax
$352 · $29/mo
Expected delta
+$58/yr (+$5/mo · 19.6%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 16% 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
$10,156
− Mortgage interest
−$3,081
− Property taxes
−$294
− Insurance
−$275
− Repairs & maintenance
−$812
− Management
−$812
− Depreciation
−$1,600
Taxable income
$3,281
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$787
After-tax cash flow
$3,205/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
Clarendon School District
NCES district ID
0504350
Math proficiency
7% ▼ -10.00%
Reading proficiency
15% ▼ -8.00%
Median HH income
$31,539
Composite
8.66/100
National rank
#9896
State rank
#232 of 238 in AR

Livability — Clarendon

Score
57/100
State rank
#339
US rank
#21692

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
Clarendon, AR
Population (ZIP)
1,650

Population outlook (Monroe County) Hauer SSP2

Today (2025)
6,269 people
By 2030
5,738 · -8.5%
By 2040
4,856 · -22.5%
By 2050
4,205 · -32.9%
By 2075
3,448 · -45.0%
By 2100
3,278 · -47.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (61%)
Race & ethnicity
White 61% Black 32% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Slovak 2% Lithuanian 2% Serbian 1%
Foreign-born
2% · Canada, Vietnam
Languages at home
97% English-only · Spanish 2% Vietnamese 1%

Political lean MEDSL · Monroe

2024 margin
R (+15.8) · D 41.2% · R 56.9% · Other 1.9%
2008→2024 swing
-11.7pp toward R · 2008: -4.0pp · 2024: -15.8pp
All cycles
2024: R+15.8 2020: R+14.1 2016: R+3.7 2012: R+0.1 2008: R+4.0

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

+223.5% since first listed
3 events — show timeline
  • 2026-04-04 Listed $55,000 CARMLS
  • 2024-07-29 Sold (Public Records) $25,000 Public Records
  • 1991-07-15 Sold (Public Records) $17,000 Public Records

Property tax history

+0.0%/yr

Latest (2025): $294 · +20.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…