CashFlowRE
Sign in Sign up
225 Clarkson Rd
B Composite 72.03
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 +28.2/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.5/10.0
  • Appreciation +5.9/10.0
  • Schools +5.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$99,900

225 Clarkson Rd · Diamond City, AR 65733
3 bd · 1.0 ba · 1,327 sqft · Manufactured · 9 Days on market
Built 1975 4.39 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great location for a vacation or rental property or for a permanent residence. Zoned agriculture, this property located less than 2 miles from Bull Shoals Lake and a public boat landing, is the perfect getaway investment. There is a manufactured home on the property that is livable but needs lots of work, Land has a slight roll with enough open land for a cow or horse and there is already a chicken coop in place. The garage has electric as well as there is an additional power pole and electric on the adjoining lot. The property has a private well and septic and is located beside a church with woods on 2 sides. Easy access on blacktop road. Call for showing. Motivated seller.

Key facts

  • Private well
  • 4.39 acres ml
  • Private septic

Tags

4.39 ACRES MLPRIVATE WELLPRIVATE SEPTICPAVED COUNTY MAINTAINED ROADADJOINING PARCELSADDITIONAL POWER POLE

Property features AI

Exterior

  • Parking: 2-car garage; Driveway with gravel surface
  • Utilities: Private water source; Private sewer (septic tank); Propane for home utilities
  • Home design: Manufactured home on land; Single-story
  • Construction: Block foundation; Manufactured house
  • Exterior features: Rain gutters; Deck; Few trees on the lot; Chip-and-seal road frontage on a county road; Horses allowed

Interior

  • Kitchen: Gas oven; Microwave; Refrigerator
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Propane forced-air heating; Central air conditioning
  • Interior features: Gas water heater; Microwave; Refrigerator

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 manufactured listed at $100k.

Deal economics

  • At list price, monthly cash flow is $317 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Cap rate 10.1% vs local median 2.4% in Diamond City — 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 67/100 on livability (#107 in AR) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Mark Twain R-VIII (rural): math 80% / reading 50% proficiency, ranked #26 of 535 in MO (top 5%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Mark Twain Elem. (math 70% / reading 70%, grade A-, #28 of 1,115 statewide, top 3%, 60 students, 62% FRL).
  • Market conditions: 22 active listings in the ZIP; 331 units permitted in Taney County in 2024 (50 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($691 loan paydown + $2k appreciation (1.8% local appreciation)).
  • Taney County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (1.8% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 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.
Recommended offer $99,900

Questions for the listing agent

  1. Built in 1975 — 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. 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. 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
1.15%
Cap rate
10.10%
Cash-on-cash
13.59%
DSCR
1.60
GRM
7.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

1.78% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
17.4%
Equity multiple
1.92×
Total profit
$25,872
Equity at exit
$38,223
10-year hold
IRR
19.8%
Equity multiple
3.57×
Total profit
$72,021
Equity at exit
$54,150

Cash invested: $27,972 (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 65733

Home prices YoY
0.5%
Active inventory
22
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,152 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$28 /mo · $334/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$242
Net cashflow
$317

Break-even live

Break-even rent $751
Max offer price $99,900
Occupancy floor 68%

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
$24,975
Closing costs
$2,997
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 7 events

  1. 2026-06-18
    days on market $99,900 Active 9 DOM
  2. 2026-06-17
    days on market $99,900 Active 8 DOM
  3. 2026-06-16
    days on market $99,900 Active 7 DOM
  4. 2026-06-15
    days on market $99,900 Active 6 DOM
  5. 2026-06-13
    days on market $99,900 Active 4 DOM
  6. 2026-06-12
    remarks 699-char remark
  7. 2026-06-12
    listed $99,900 Active 3 DOM

ⓘ 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
$334 · $28/mo
Projected year-2 tax
$639 · $53/mo
Expected delta
+$305/yr (+$25/mo · 91.3%)

ⓘ 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 4/10 Moderate 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$13,825
− Mortgage interest
−$5,596
− Property taxes
−$334
− Insurance
−$500
− Repairs & maintenance
−$1,106
− Management
−$1,106
− Depreciation
−$2,906
Taxable income
$2,277
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$546
After-tax cash flow
$3,255/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
Mark Twain R-VIII
NCES district ID
2920340
Math proficiency
80% ▲ 50.00%
Reading proficiency
50% ▲ 20.00%
Median HH income
$39,169
Composite
55.65/100
National rank
#2644
State rank
#26 of 535 in MO

Livability — Diamond City

Score
67/100
State rank
#107
US rank
#10788

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
123
Population (ZIP)
725

Population outlook (Taney County) Hauer SSP2

Today (2025)
59,017 people
By 2030
61,235 · +3.8%
By 2040
65,225 · +10.5%
By 2050
68,842 · +16.6%
By 2075
77,705 · +31.7%
By 2100
82,002 · +38.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Two or more races 2%
Common ancestry
Lithuanian 3% Slovak 2% Serbian 1%
Foreign-born
0%

Political lean MEDSL · Taney

2024 margin
Solid R (+59.3) · D 19.9% · R 79.2%
2008→2024 swing
-22.2pp toward R · 2008: -37.2pp · 2024: -59.3pp
All cycles
2024: R+59.3 2020: R+57.7 2016: R+59.3 2012: R+47.4 2008: R+37.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.78%
Current HPI
331.8995
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

+25.0% since first listed
9 events — show timeline
  • 2026-06-08 Listed $99,900 SOMO
  • 2024-08-26 Sold (MLS) SOMO
  • 2024-08-26 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2024-08-07 Pending SOMO
  • 2024-08-07 Pending MARIS as Distributed by MLS Grid
  • 2024-07-15 Listed $79,900 MARIS as Distributed by MLS Grid
  • 2024-07-13 Listed $79,900 SOMO
  • 2017-02-03 Sold (Public Records) Public Records
  • 1977-04-26 Sold (Public Records) Public Records

Property tax history

+2.0%/yr

Latest (2025): $334 · -6.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…