4406 W 16th Ave · Pine Bluff, AR
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,499 – $2,785
Heat risk 6/10 · Moderate
- Hot days now (above 110°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 24.0%
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
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
- ARV discount +12.6/15.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- Rent growth +2.5/5.0
- Livability +2.5/5.0
- Condition / age +2.5/5.0
- Schools +1.0/10.0
- Appreciation +0.0/10.0
$58,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
This single-family home built in 1973, offering 1,056 square feet of living space on a 0.22-acre lot. The home has 3 bedroom and 1 bathroom, with brick exterior, gable roof, and slab foundation. Interior finishes include carpet and tile flooring, central heat and air conditioning. The lot measures 75x125 feet and includes a concrete driveway and paving. Property is being sold as is. Excellent Investment property.
Key facts
- 9,583 sq ft lot
- Built 1973
- Listed 157 days
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $58k.
Deal economics
- At list price, monthly cash flow is $376 ($5k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($924 rent vs $58k).
- Recommended offer: $51k (12.0% below list) — sets the bar for market timing.
- Cap rate 14.1% vs local median 9.0% in Pine Bluff — 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 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.
- Watson Chapel School District (urban): math 10% / reading 12% proficiency, ranked #228 of 238 in AR (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: 212 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $401 of loan paydown is wiped out by about $2k 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.
- At projected returns (-3.0% appreciation + 3.0% rent growth), your $16k cash investment doubles in ~5 years — after that, you're playing with house money.
Negotiation context
- It's been on market 158 days — a 12% lower offer ($51k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 2y 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.
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.
Questions for the listing agent
- It's been on market 158 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 1.59% ✓
- Cap rate
- 14.08%
- Cash-on-cash
- 27.80%
- DSCR
- 2.24
- GRM
- 5.2
CMA / ARV
- ARV (median comp)
- $65,463
- List price
- $58,000
- Delta
- -11.40%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 4114 W 10th Ave | 0.46mi | 3/1.0 | 1,090 (+3%) | 11mo | $45,000 | $41 | 64 |
| 3502 Lilac | 0.72mi | 3/1.0 | 1,073 (+2%) | 8mo | $80,000 | $75 | 57 |
| 1718 S Marsh | 0.67mi | 3/1.0 | 1,080 (+2%) | 10mo | $30,000 | $28 | 57 |
| 2304 Dianne Dr | 0.59mi | 3/1.5 | 1,131 (+7%) | 4mo | $147,200 | $130 | 55 |
| 3506 W 12th Ave | 0.64mi | 3/2.0 | 984 (-7%) | 7mo | $25,000 | $25 | 49 |
| 5012 Faucett | 0.70mi | 3/1.0 | 1,162 (+10%) | 3mo | $114,900 | $99 | 48 |
| 1320 S Oleander | 0.38mi | 3/1.0 | 1,164 (+10%) | 24mo | $25,000 | $21 | 45 |
| 3408 Iris St | 0.73mi | 3/1.0 | 1,106 (+5%) | 21mo | $32,000 | $29 | 41 |
| 4408 W 5th Ave | 0.74mi | 3/2.0 | 984 (-7%) | 15mo | $79,999 | $81 | 38 |
| 4108 W 6th Ave | 0.72mi | 3/1.0 | 1,168 (+11%) | 14mo | $21,500 | $18 | 37 |
| 1714 S Marsh St | 0.66mi | 3/1.0 | 1,174 (+11%) | 23mo | $41,500 | $35 | 31 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 3.0% rent growth · sell at horizon
- IRR
- 21.9%
- Equity multiple
- 1.90×
- Total profit
- $14,550
- Equity at exit
- $8,648
- IRR
- 29.9%
- Equity multiple
- 3.68×
- Total profit
- $43,467
- Equity at exit
- $5,015
Cash invested: $16,240 (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
ZIP-level market 71603
- Home prices YoY
- -26.0%
- Active inventory
- 212
- Price-to-rent
- 5.2×
Monthly cashflow live
- Estimated rent
- $924 medium interval (Pro) →
- Mortgage (P&I)
- −$304
- Tax from tax record
- −$26 /mo · $306/yr
- Insurance
- −$24
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$194
- Net cashflow
- $376
Break-even live
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
- $14,500
- Closing costs
- $1,740
- 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.
Rent comps 2 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 3109 Daffodil St Pine Bluff, AR | 3.0 | 1.0 | 980 | $825 | $0.84 | 43d | 1 | 0.95mi |
| 4324 Union Ave Pine Bluff, AR | 2.0 | 1.0 | 702 | $650 | $0.93 | 43d | 1 | 1.32mi |
Listing history 26 events
-
2026-06-19days on market $58,000 Active 158 DOM
-
2026-06-18days on market $58,000 Active 157 DOM
-
2026-06-17days on market $58,000 Active 156 DOM
-
2026-06-16days on market $58,000 Active 155 DOM
-
2026-06-15days on market $58,000 Active 154 DOM
-
2026-06-14days on market $58,000 Active 152 DOM
-
2026-06-12days on market $58,000 Active 151 DOM
-
2026-06-09days on market $58,000 Active 148 DOM
-
2026-06-08days on market $58,000 Active 147 DOM
-
2026-06-07days on market $58,000 Active 146 DOM
-
2026-06-05days on market $58,000 Active 143 DOM
-
2026-06-03days on market $58,000 Active 142 DOM
-
2026-06-02days on market $58,000 Active 141 DOM
-
2026-06-01days on market $58,000 Active 140 DOM
-
2026-05-31days on market $58,000 Active 139 DOM
-
2026-05-30days on market $58,000 Active 138 DOM
-
2026-01-12$58,000 New Listing 416-char remark
Show marketing remark (416 chars)
This single-family home built in 1973, offering 1,056 square feet of living space on a 0.22-acre lot. The home has 3 bedroom and 1 bathroom, with brick exterior, gable roof, and slab foundation. Interior finishes include carpet and tile flooring, central heat and air conditioning. The lot measures 75x125 feet and includes a concrete driveway and paving. Property is being sold as is. Excellent Investment property.
-
2026-01-01historical
-
2025-07-29$80,000 New Listing
-
2025-07-22historical
-
2025-06-28price $80,000
-
2025-06-23$35,000 New Listing
-
2024-12-20historical
-
2024-10-12price $63,116
-
2024-10-11price $65,116
-
2024-08-08$65,000 New Listing
ⓘ 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
- $306 · $26/mo
- Projected year-2 tax
- $371 · $31/mo
- Expected delta
- +$65/yr (+$5/mo · 21.2%)
ⓘ 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 1/10 Low
- Heat 6/10 Major 7 d/yr ≥110°F today · 19 d/yr by 30 yrs out
- Wind 4/10 Moderate 24% 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
- $11,090
- − Mortgage interest
- −$3,249
- − Property taxes
- −$306
- − Insurance
- −$290
- − Repairs & maintenance
- −$887
- − Management
- −$887
- − Depreciation
- −$1,687
- Taxable income
- $3,783
- Est. tax owed @ 24.0%
- −$908
- After-tax cash flow
- $3,607/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
- Watson Chapel School District
- NCES district ID
- 0513930
- Math proficiency
- 10% ▼ -11.00%
- Reading proficiency
- 12% ▼ -10.00%
- Median HH income
- $40,521
- Composite
- 9.55/100
- National rank
- #9845
- State rank
- #228 of 238 in AR
Livability — Pine Bluff
- Score
- 50/100
- State rank
- #483
- US rank
- #25645
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Pine Bluff, AR
- County
- Jefferson County · 29,578 people
- City population
- 29,578
- Metro
- Pine Bluff, AR
- Population (ZIP)
- 29,578
- Household income
- $53,130
- Rent vs Own
- Severe rent burden
- 657.0
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
- Majority Black (62%)
- Race & ethnicity
- Black 62% White 33% Two or more races 2% Hispanic / Latino 2%
- Common ancestry
- Italian 2% Slovak 1%
- Foreign-born
- 2% · Canada
- Languages at home
- 98% English-only · Spanish 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
- ▼ -72.43%
- Current HPI
- 206.5994
- Rent YoY
- —
- Metro
- Pine Bluff, AR
- State GDP YoY
- ▲ 3.80%
- F500 in state
- 10
Industry mix (Fortune 500 HQ in AR)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Retail | 1 | $681B |
|
||
| Food / Agriculture | 1 | $53B |
|
||
| Retail / Energy | 1 | $22B |
|
||
| Transportation / Logistics | 1 | $12B |
|
||
| Energy | 1 | $4B |
|
||
Price history
-10.8% since first listed10 events — show timeline
- 2026-01-12 Listed $58,000 CARMLS
- 2026-01-01 Listing Removed — CARMLS
- 2025-07-29 Listed $80,000 CARMLS
- 2025-07-22 Listing Removed — CARMLS
- 2025-06-28 Price Changed $80,000 CARMLS
- 2025-06-23 Listed $35,000 CARMLS
- 2024-12-20 Listing Removed — CARMLS
- 2024-10-12 Price Changed $63,116 CARMLS
- 2024-10-11 Price Changed $65,116 CARMLS
- 2024-08-08 Listed $65,000 CARMLS
Property tax history
+1.7%/yrLatest (2025): $306 · +8.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…