CashFlowRE
Sign in Sign up
1808 W Ctr
C- Composite 51.73
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 +17.9/30.0
  • ARV discount +12.2/15.0
  • DSCR +5.6/10.0
  • Schools +3.8/10.0
  • 1% rule +3.7/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,000

1808 W Ctr · Searcy, AR 72143
3 bd · 2.0 ba · 1,770 sqft · SingleFamily public records · 4 Days on market
Built 1960 1,306 sqft lot $90/sqft · 11% below area Est $178k · 10% under

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

Listing remarks

This single-family home offers comfortable living in a desirable, established neighborhood. The single-story residence features approximately 1,770 square feet of living space on a spacious lot with a big lawn and fully fenced backyard—perfect for kids, pets, and outdoor enjoyment. Close to Searcy High School and Southwest Middle School. Easy access to everyday amenities, parks, and downtown Searcy. Quiet, tree-lined street in a mature neighborhood with a strong community feel. This property is a fantastic opportunity for first-time buyers, growing families, or investors seeking a solid home in a convenient location in Searcy. With its big fenced yard and proximity to top-rated school

Key facts

  • Mature neighborhood
  • 1,306 sq ft lot
  • Built 1960

Tags

FULLY FENCED BACKYARDCLOSE TO SEARCY HIGH SCHOOLEASY ACCESS TO AMENITIESQUIET TREE LINED STREETMATURE NEIGHBORHOOD

Property features AI

Finance

  • HOA & community: Annual HOA frequency

Exterior

  • Parking: Carport
  • Utilities: Public sewer; Public water; Municipal electric (Entergy); Natural gas
  • Home design: Brick and frame combination exterior
  • Construction: Metal roof; Slab/crawl combination foundation
  • Exterior features: Level lot; Paved road frontage; Inside city limits

Interior

  • Flooring: Wood flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central cooling (electric); Central heat (gas)
  • Interior features: Wood floors; Kitchen equipment: Other (see remarks)

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/2.0-bath single-family listed at $159k.

Deal economics

  • At list price, monthly cash flow is $134 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $138k (13.2% below list).
  • Recommended offer: $138k (13.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.3% vs local median 3.3% in Searcy — 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 70/100 on livability (#51 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: crime D, commute F, employment F.
  • Searcy School District (town): math 47% / reading 43% proficiency, ranked #37 of 238 in AR (top 16%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 173 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 219 units permitted in White County in 2024 (36 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 $5k of value loss. Plan a longer hold.
  • White County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.

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 $137,977 (13.2% below list)

Questions for the listing agent

  1. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is D 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?
  4. 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.
  5. 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.
  6. 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
0.87%
Cap rate
7.31%
Cash-on-cash
3.62%
DSCR
1.16
GRM
9.6

CMA / ARV

ARV (median comp)
$177,652
List price
$159,000
Delta
-10.50%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1808 W Ctr 0.00mi 3/2.0 1,770 (0%) 1mo $145,000 $82 99
1806 W Arch Ave 0.13mi 3/2.0 1,676 (-5%) 1mo $135,000 $81 85
1 Foxboro Dr 0.38mi 4/2.0 (+1) 1,774 (+0%) 0mo $212,900 $120 77
9 Brookwood 0.53mi 3/2.0 1,796 (+2%) 2mo $218,500 $122 71
1903 W Arch Ave 0.19mi 3/2.5 1,972 (+11%) 1mo $146,500 $74 69
1612 W Vine St 0.22mi 3/2.0 1,526 (-14%) 2mo $224,400 $147 65
130 Western Hills Dr 0.40mi 3/2.0 1,598 (-10%) 2mo $210,000 $131 63
318 N Sawmill Rd 0.55mi 3/2.0 1,633 (-8%) 1mo $240,000 $147 61
404 S Sawmill Rd 0.57mi 3/2.0 1,602 (-10%) 1mo $189,000 $118 57
61 Rebecca Ln 0.59mi 3/2.0 1,528 (-14%) 2mo $215,000 $141 48
311 N Sawmill Rd 0.60mi 3/2.0 1,511 (-15%) 1mo $213,000 $141 47
2222 Caleb Dr 0.74mi 3/2.0 1,561 (-12%) 2mo $210,000 $135 45

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

5-year hold
IRR
-10.7%
Equity multiple
0.61×
Total profit
$-17,289
Equity at exit
$23,707
10-year hold
IRR
-1.4%
Equity multiple
0.90×
Total profit
$-4,327
Equity at exit
$13,747

Cash invested: $44,520 (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 72143

Home prices YoY
-28.4%
Active inventory
173
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,380 medium interval (Pro) →
Mortgage (P&I)
$834
Tax from tax record
$56 /mo · $670/yr
Insurance
$66
HOA
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$134

Break-even live

Break-even rent $1,210
Max offer price $159,000
Occupancy floor 85%

Sensitivity live

Price -10% $224 -5% $179 +0% $134 +5% $89 +10% $44
Rent -10% $25 -5% $80 +0% $134 +5% $189 +10% $243
Rate -1.0pp $214 -0.5pp $175 base $134 +0.5pp $93 +1.0pp $51

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
$39,750
Closing costs
$4,770
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
32 Robbye Ln Searcy, AR 3.0 2.0 1331 $1,400 $1.05 44d 1 0.32mi
27 Jenny Lynne Dr Searcy, AR 3.0 2.0 1645 $1,450 $0.88 44d 1 1.06mi
1905 Rehoboth Cir Searcy, AR 3.0 2.0 1304 $1,450 $1.11 44d 1 1.35mi

Listing history 3 events

  1. 2026-05-04
    status Under Contract 745-char remark
  2. 2026-04-30
    listed $159,000 New Listing 745-char remark
  3. 1997-04-04
    soldstatus $72,000

ⓘ 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
$670 · $56/mo
Projected year-2 tax
$1,018 · $85/mo
Expected delta
+$348/yr (+$29/mo · 51.9%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 19 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
$16,557
− Mortgage interest
−$8,906
− Property taxes
−$670
− Insurance
−$795
− Repairs & maintenance
−$1,325
− Management
−$1,325
− Depreciation
−$4,625
Taxable loss
−$1,089
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$261
After-tax cash flow
$1,871/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
Searcy School District
NCES district ID
0512210
Math proficiency
47% ▼ -11.00%
Reading proficiency
43% ▼ -10.00%
Median HH income
$44,318
Composite
38.12/100
National rank
#4272
State rank
#37 of 238 in AR

Livability — Searcy

Score
70/100
State rank
#51
US rank
#7408

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Searcy, AR
County
White County · 35,000 people
City population
35,000
Metro
Searcy, AR
Population (ZIP)
35,000
Household income
$58,344
Rent vs Own
35.0% rent · 65.0% own
Severe rent burden
804.0

Population outlook (White County) Hauer SSP2

Today (2025)
82,310 people
By 2030
83,861 · +1.9%
By 2040
86,492 · +5.1%
By 2050
88,246 · +7.2%
By 2075
91,307 · +10.9%
By 2100
91,548 · +11.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Black 7% Hispanic / Latino 6% Two or more races 5%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 2% Slovak 1% Serbian 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 4%

Political lean MEDSL · White

2024 margin
Solid R (+61.2) · D 18.3% · R 79.5% · Other 2.2%
2008→2024 swing
-14.0pp toward R · 2008: -47.2pp · 2024: -61.2pp
All cycles
2024: R+61.2 2020: R+58.9 2016: R+57.9 2012: R+53.7 2008: R+47.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -81.60%
Current HPI
206.0334
Rent YoY
Metro
Searcy, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+101.4% since first listed
5 events — show timeline
  • 2026-06-02 Sold (Public Records) $145,000 Public Records
  • 2026-06-01 Sold (MLS) $145,000 CARMLS
  • 2026-05-04 Pending CARMLS
  • 2026-04-30 Listed $159,000 CARMLS
  • 1997-04-04 Sold (Public Records) $72,000 Public Records

Property tax history

-1.1%/yr

Latest (2025): $670 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…