CashFlowRE
Sign in Sign up
15337 Valley View Rd
D Composite 40.36
Why this score? — see what drove the D 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).

  • ARV discount +15.0/15.0
  • Cash flow +8.4/30.0
  • Livability +4.2/5.0
  • Schools +3.6/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.3/10.0
  • 1% rule +1.4/10.0
  • Appreciation +0.0/10.0

$325,000

15337 Valley View Rd · Fayetteville, AR 72704
3 bd · 2.0 ba · 1,708 sqft · SingleFamily public records · 4 Days on market
Built 2002 5.00 ac lot $190/sqft · 41% below area Est $555k · 41% under

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

Listing remarks

This 3 bed 2.5 bath home sits on 5 +/- acres in the country side minutes away from Lake Wedington and less than 10 miles from West Fayetteville shopping, eateries, & I-49. A covered front porch perfect for enjoying spring and summer mornings! Inside off the entry enjoy a home office with built-ins and barn style door! Enjoy a spacious living room with wood laminate floors natural light and a gas log fireplace! Head into the eat-in kitchen with white cabinetry, and built-in pantry! Off the kitchen and connecting back to the entry is your formal dining room! Plus a half bath on the main flr perfect for guests! Rejuvenate in the primary bedroom with private ensuite feat: double sink vanit

Key facts

  • Covered front porch
  • Built-in pantry
  • Gas log fireplace

Tags

COVERED FRONT PORCHHOME OFFICEBARN STYLE DOORGAS LOG FIREPLACEWHITE CABINETRYBUILT-IN PANTRY

Property features AI

Finance

  • HOA & community: Association fee billed monthly

Exterior

  • Parking: Attached garage; Two covered garage spaces
  • Security: Smoke detectors
  • Utilities: Electricity available; Well water; Septic (septic tank)
  • Home design: Two-story home; Crawlspace foundation; Architectural shingle roof; Masonite exterior; Road frontage on a public, shared dirt road; Lot size: 5 acres (includes wooded and pasture areas)
  • Construction: Masonite construction; Architectural shingle roof; Crawlspace foundation; Built in multiple stories (2)
  • Exterior features: Covered patio/porch; Deck; Porch; Outbuilding; Unpaved driveway; Rural lot with rolling slope; Outside city limits

Interior

  • Kitchen: Dishwasher; Electric range; Microwave with hood fan; Plumbed for ice maker
  • Flooring: Carpet; Laminate (simulated wood); Tile
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Central heating (electric); Central air (electric)
  • Interior features: Built-in features; Ceiling fans; Eat-in kitchen; Pantry; Gas-log fireplace in the living room
  • Laundry & utility: Washer hookup; Dryer hookup; Electric water heater

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 $325k.

Deal economics

  • At list price, monthly cash flow is $-293 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $273k (15.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $209k (35.7% below list).
  • Recommended offer: $209k (35.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.2% vs local median 3.5% in Fayetteville — 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 83/100 on livability (#3 in AR, #871 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, health & safety A+; Watch: employment D+, crime D-.
  • Prairie Grove School District (town): math 43% / reading 39% proficiency, ranked #50 of 238 in AR (top 21%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.2%/yr); 539 active listings in the ZIP; solid renter incomes; 3,494 units permitted in Washington County in 2024 (1,497 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Washington County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

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

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $208,898 (35.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.64%
Cap rate
5.21%
Cash-on-cash
-3.87%
DSCR
0.83
GRM
13.0

CMA / ARV

ARV (median comp)
$555,120
List price
$325,000
Delta
-41.45%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15337 Valley View Rd 0.00mi 3/2.5 1,708 (0%) 1mo $355,000 $208 97

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 · 2.17% rent growth · sell at horizon

5-year hold
IRR
-23.7%
Equity multiple
0.20×
Total profit
$-73,218
Equity at exit
$48,459
10-year hold
IRR
-20.8%
Equity multiple
-0.05×
Total profit
$-95,406
Equity at exit
$28,100

Cash invested: $91,000 (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 72704

Home prices YoY
-20.2%
Rents YoY
2.2%
Active inventory
539
Price-to-rent
13.0×

Monthly cashflow live

Estimated rent
$2,089 medium interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$104 /mo · $1,244/yr
Insurance
$135
HOA
$0
Vacancy / Maint / Mgmt
$439
Net cashflow
$-293

Break-even live

Break-even rent $2,460
Max offer price $273,219
Occupancy floor

Sensitivity live

Price -10% $-109 -5% $-201 +0% $-293 +5% $-385 +10% $-477
Rent -10% $-458 -5% $-376 +0% $-293 +5% $-211 +10% $-128
Rate -1.0pp $-129 -0.5pp $-210 base $-293 +0.5pp $-377 +1.0pp $-463

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
$81,250
Closing costs
$9,750
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 3 events

  1. 2026-05-05
    status Pending 1019-char remark
  2. 2026-04-30
    listed $325,000 Active 1019-char remark
  3. 1995-05-16
    soldstatus $11,000

ⓘ 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
$1,244 · $104/mo
Projected year-2 tax
$2,080 · $173/mo
Expected delta
+$836/yr (+$70/mo · 67.2%)

ⓘ 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 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥106°F today · 20 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
$25,068
− Mortgage interest
−$18,205
− Property taxes
−$1,244
− Insurance
−$1,625
− Repairs & maintenance
−$2,005
− Management
−$2,005
− Depreciation
−$9,455
Taxable loss
−$9,472
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,273
After-tax cash flow
$-1,244/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
Prairie Grove School District
NCES district ID
0511760
Math proficiency
43% ▼ -13.00%
Reading proficiency
39% ▼ -10.00%
Median HH income
$55,896
Composite
35.91/100
National rank
#4808
State rank
#50 of 238 in AR

Livability — Fayetteville

Score
83/100
State rank
#3
US rank
#871

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Washington County · 252,056 people
City population
118,228
Metro
Fayetteville-Springdale-Rogers, AR
Population (ZIP)
32,497
Household income
$96,014
Rent vs Own
34.5% rent · 65.5% own
Severe rent burden
883.0

Population outlook (Washington County) Hauer SSP2

Today (2025)
271,748 people
By 2030
296,414 · +9.1%
By 2040
346,874 · +27.6%
By 2050
398,552 · +46.7%
By 2075
523,309 · +92.6%
By 2100
615,280 · +126.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Two or more races 14% Hispanic / Latino 7% Black 3% Asian 2%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 3% Italian 3% Lithuanian 2%
Foreign-born
5% · Canada
Languages at home
94% English-only · Spanish 3% Other Indo-European 2% Other Asian/Pacific 1%

Political lean MEDSL · Washington

2024 margin
Lean R (+6.7) · D 45.1% · R 51.7% · Other 3.2%
2008→2024 swing
+6.4pp toward D · 2008: -13.1pp · 2024: -6.7pp
All cycles
2024: R+6.7 2020: R+3.9 2016: R+10.4 2012: R+16.3 2008: R+13.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -73.44%
Current HPI
289.7478
Rent YoY
▲ 2.17%
Metro
Fayetteville-Springdale-Rogers, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+3127.3% since first listed
5 events — show timeline
  • 2026-05-29 Sold (Public Records) $355,000 Public Records
  • 2026-05-29 Sold (MLS) $355,000 NWARMLS
  • 2026-05-05 Pending NWARMLS
  • 2026-04-30 Listed $325,000 NWARMLS
  • 1995-05-16 Sold (Public Records) $11,000 Public Records

Property tax history

+1.1%/yr

Latest (2025): $1,244 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…