CashFlowRE
Sign in Sign up
355 Maxine
D Composite 43.05
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).

  • Appreciation +10.0/10.0
  • Cash flow +8.3/30.0
  • ARV discount +7.5/15.0
  • Schools +3.7/10.0
  • Livability +3.7/5.0
  • 1% rule +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.2/10.0

$110,000

355 Maxine · Clinton, AR 72031
2 bd · 1.0 ba · 784 sqft · Manufactured · 115 Days on market
Built 1995 3.00 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Affordable country living on 3 acres! This 2-bedroom 1-bath mobile home offers a great opportunity for investors, first-time buyers, or anyone looking to add their personal touch. Nestled in a peaceful setting with plenty of privacy, the property features a fenced-in yard--perfect for pets, gardening, or outdoor enjoyment. Two storage sheds convey, providing extra space for storage. With room to expand, update. Enjoy the space and freedom of rural living while being within convenient driving distance to town.

Key facts

  • Rural living
  • Fenced-in yard
  • Storage sheds

Tags

3 ACRESFENCED-IN YARDSTORAGE SHEDSRURAL LIVING

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 2-bed/1.0-bath manufactured listed at $110k.

Deal economics

  • At list price, monthly cash flow is $-168 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $86k (22.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $83k (24.1% below list).
  • Recommended offer: $83k (24.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.2% vs local median 3.6% in Clinton — 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 74/100 on livability (#15 in AR, #4,397 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, amenities F, commute F.
  • Clinton School District (rural): math 46% / reading 45% proficiency, ranked #41 of 238 in AR (top 17%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 100 active listings in the ZIP; 16 units permitted in Van Buren County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $12k of equity ($761 loan paydown + $11k appreciation (10.0% local appreciation)).
  • Van Buren County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 4, paydown + projected appreciation supports a ~$42k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 115 days — a 9% lower offer ($100k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 23y 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.
  • Current owner paid $38k; list at $110k implies a 189% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood 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 $83,435 (24.1% 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. It's been on market 115 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
0.76%
Cap rate
5.19%
Cash-on-cash
-3.94%
DSCR
0.82
GRM
11.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.7%
Equity multiple
2.60×
Total profit
$49,294
Equity at exit
$99,097
10-year hold
IRR
18.1%
Equity multiple
5.99×
Total profit
$153,658
Equity at exit
$213,706

Cash invested: $30,800 (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 72031

Home prices YoY
5.2%
Active inventory
100
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$834 medium interval (Pro) →
Mortgage (P&I)
$577
Tax est. 1.5%
$138 /mo · $1,650/yr
Insurance
$46
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$175
Net cashflow
$-168

Break-even live

Break-even rent $1,046
Max offer price $85,761
Occupancy floor

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
$27,500
Closing costs
$3,300
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 25 events

  1. 2026-06-19
    days on market $110,000 Active 115 DOM
  2. 2026-06-18
    days on market $110,000 Active 114 DOM
  3. 2026-06-17
    days on market $110,000 Active 113 DOM
  4. 2026-06-16
    days on market $110,000 Active 112 DOM
  5. 2026-06-15
    days on market $110,000 Active 111 DOM
  6. 2026-06-14
    days on market $110,000 Active 109 DOM
  7. 2026-06-12
    days on market $110,000 Active 108 DOM
  8. 2026-06-09
    days on market $110,000 Active 105 DOM
  9. 2026-06-08
    days on market $110,000 Active 104 DOM
  10. 2026-06-07
    days on market $110,000 Active 103 DOM
  11. 2026-06-07
    days on market $110,000 Active 102 DOM
  12. 2026-06-04
    days on market $110,000 Active 99 DOM
  13. 2026-06-02
    days on market $110,000 Active 98 DOM
  14. 2026-06-01
    days on market $110,000 Active 97 DOM
  15. 2026-05-31
    days on market $110,000 Active 96 DOM
  16. 2026-05-31
    days on market $110,000 Active 95 DOM
  17. 2026-02-24
    listed $110,000 New Listing 514-char remark
    Show marketing remark (514 chars)

    Affordable country living on 3 acres! This 2-bedroom 1-bath mobile home offers a great opportunity for investors, first-time buyers, or anyone looking to add their personal touch. Nestled in a peaceful setting with plenty of privacy, the property features a fenced-in yard--perfect for pets, gardening, or outdoor enjoyment. Two storage sheds convey, providing extra space for storage. With room to expand, update. Enjoy the space and freedom of rural living while being within convenient driving distance to town.

  18. 2022-01-28
    soldstatus $38,000 Sold 108-char remark
    Show marketing remark (108 chars)

    Mobile home located in quiet area. Fenced in yard, storage buildings, storm shelter and large covered porch.

  19. 2021-12-17
    status Under Contract 108-char remark
    Show marketing remark (108 chars)

    Mobile home located in quiet area. Fenced in yard, storage buildings, storm shelter and large covered porch.

  20. 2021-11-16
    listed $39,000 New Listing 108-char remark
    Show marketing remark (108 chars)

    Mobile home located in quiet area. Fenced in yard, storage buildings, storm shelter and large covered porch.

  21. 2007-07-13
    soldstatus $25,000
  22. 2007-06-24
    soldstatus $25,000
  23. 2007-05-25
    historical
  24. 2003-12-11
    listed $27,500
  25. 1998-03-30
    soldstatus $28,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone X · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$10,012
− Mortgage interest
−$6,162
− Property taxes
−$1,650
− Insurance
−$1,348
− Repairs & maintenance
−$801
− Management
−$801
− Depreciation
−$3,200
Taxable loss
−$3,949
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$948
After-tax cash flow
$-1,062/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
Clinton School District
NCES district ID
0504410
Math proficiency
46% ▼ -10.00%
Reading proficiency
45% ▼ -12.00%
Median HH income
$32,018
Composite
37.34/100
National rank
#4438
State rank
#41 of 238 in AR

Livability — Clinton

Score
74/100
State rank
#15
US rank
#4397

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
7,108

Population outlook (Van Buren County) Hauer SSP2

Today (2025)
15,459 people
By 2030
14,645 · -5.3%
By 2040
12,918 · -16.4%
By 2050
11,263 · -27.1%
By 2075
7,870 · -49.1%
By 2100
4,918 · -68.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Hispanic / Latino 5% Two or more races 3%
Common ancestry
Slovak 4% Serbian 2% Romanian 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 5%

Political lean MEDSL · Van Buren

2024 margin
Solid R (+60.2) · D 18.9% · R 79.0% · Other 2.1%
2008→2024 swing
-28.5pp toward R · 2008: -31.7pp · 2024: -60.2pp
All cycles
2024: R+60.2 2020: R+56.9 2016: R+53.9 2012: R+39.5 2008: R+31.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 12.08%
Current HPI
244.9609
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

+292.9% since first listed
9 events — show timeline
  • 2026-02-24 Listed $110,000 CARMLS
  • 2022-01-28 Sold (MLS) $38,000 CARMLS
  • 2021-12-17 Pending CARMLS
  • 2021-11-16 Listed $39,000 CARMLS
  • 2007-07-13 Sold (Public Records) $25,000 Public Records
  • 2007-06-24 Sold (MLS) $25,000 CARMLS
  • 2007-05-25 Listing Removed CARMLS
  • 2003-12-11 Listed $27,500 CARMLS
  • 1998-03-30 Sold (Public Records) $28,000 Public Records

Property tax history

-10.5%/yr

Latest (2025): $50 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…