CashFlowRE
Sign in Sign up
1607 Riverview Cir
C+ Composite 63.06
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 +28.4/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.7/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$114,900

1607 Riverview Cir · Horseshoe Bend, AR 72512
2 bd · 1.0 ba · 1,118 sqft · SingleFamily public records · 341 Days on market
0.49 ac lot

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

Listing remarks MLS

Check out this newly remodeled home in north central Arkansas. This 2 bedroom home has over 1,100 square feet and sits on one lot. With a metal roof and brick exterior, the home is low maintenance. There is a large living room with a fireplace and lots of windows to enjoy the views. From the kitchen, you step down into an airy dining room as well as a bonus room. The bathroom includes a tub and stand up shower. The home has lots of storage and includes a storage room off the covered carport. There is also a partial basement with an exterior entrance. The lot is surrounded by woods, have a shed and a chain link fenced area for pets. The property has a very country feel but minutes to amenities, including several lakes. Come take a look soon! Property sold as-is.

Key facts

  • Newly remodeled home
  • Metal roof
  • Brick exterior

Tags

NEWLY REMODELED HOMEMETAL ROOFBRICK EXTERIORLARGE LIVING ROOMFIREPLACEAIRY DINING ROOM

Property features AI

Finance

  • Other: Lot approximately 0.49 acres

Exterior

  • Parking: Carport with space for 1 car
  • Utilities: Public water; Septic; Electric service via cooperative; Propane/butane gas
  • Home design: Single-family property
  • Construction: Crawl space foundation
  • Exterior features: Brick exterior; Metal roof; Paved road access; Level lot; Cul-de-sac lot; Wooded; Inside city limits; Located in a subdivision; Area amenities include swimming pools, marina, golf course, and fitness/bike trail

Interior

  • Kitchen: Electric range; Refrigerator stays
  • Bedrooms: Master bedroom about 11' x 15'; Second bedroom about 12' x 13'
  • Flooring: Vinyl floors; Laminate floors
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central electric heating; Central electric cooling
  • Interior features: Gas log fireplace; Bonus room; Basement

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 single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $371 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $101k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.2% vs local median 6.2% in Horseshoe Bend — 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 64/100 on livability (#183 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: amenities F, commute F, employment F.
  • Izard CountyConsolidated School District (rural): math 27% / reading 29% proficiency, ranked #171 of 238 in AR (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Izard Co. Cons. Elem. School (math 42% / reading 27%, grade F, #254 of 454 statewide, top 59%, 270 students, 73% FRL); Izard County Cons Middle Sch (math 27% / reading 27%, grade F, #156 of 201 statewide, top 78%, 185 students, 69% FRL); Izard Co. Cons. High School (math 17% / reading 37%, grade F, #164 of 292 statewide, top 61%, 193 students, 72% FRL).
  • Market conditions: 441 active listings in the ZIP; 6 units permitted in Izard County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $794 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Izard County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $32k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 341 days — a 12% lower offer ($101k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 15y ago; this cycle's ask has dropped $149.39M (100%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $54k; list at $115k implies a 111% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $101,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 341 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.17%
Cap rate
10.17%
Cash-on-cash
13.84%
DSCR
1.62
GRM
7.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
4.0%
Equity multiple
1.15×
Total profit
$4,975
Equity at exit
$17,132
10-year hold
IRR
13.5%
Equity multiple
2.08×
Total profit
$34,594
Equity at exit
$9,934

Cash invested: $32,172 (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 72512

Home prices YoY
-8.3%
Active inventory
441
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,346 medium interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$42 /mo · $500/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$283
Net cashflow
$371

Break-even live

Break-even rent $876
Max offer price $114,900
Occupancy floor 67%

Sensitivity live

Price -10% $436 -5% $404 +0% $371 +5% $339 +10% $306
Rent -10% $265 -5% $318 +0% $371 +5% $424 +10% $477
Rate -1.0pp $429 -0.5pp $400 base $371 +0.5pp $341 +1.0pp $311

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
$28,725
Closing costs
$3,447
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 37 events

  1. 2026-06-21
    days on market $114,900 Active 341 DOM
  2. 2026-06-19
    days on market $114,900 Active 339 DOM
  3. 2026-06-18
    days on market $114,900 Active 338 DOM
  4. 2026-06-17
    days on market $114,900 Active 337 DOM
  5. 2026-06-16
    days on market $114,900 Active 336 DOM
  6. 2026-06-15
    days on market $114,900 Active 335 DOM
  7. 2026-06-14
    days on market $114,900 Active 333 DOM
  8. 2026-06-13
    days on market $114,900 Active 332 DOM
  9. 2026-06-09
    days on market $114,900 Active 329 DOM
  10. 2026-06-08
    days on market $114,900 Active 328 DOM
  11. 2026-06-07
    days on market $114,900 Active 327 DOM
  12. 2026-06-04
    days on market $114,900 Active 323 DOM
  13. 2026-06-02
    days on market $114,900 Active 322 DOM
  14. 2026-06-01
    days on market $114,900 Active 321 DOM
  15. 2026-05-31
    days on market $114,900 Active 320 DOM
  16. 2026-05-31
    days on market $114,900 Active 319 DOM
  17. 2026-05-21
    price $114,900
  18. 2026-05-20
    price $114,900 771-char remark
    Show marketing remark (771 chars)

    Check out this newly remodeled home in north central Arkansas. This 2 bedroom home has over 1,100 square feet and sits on one lot. With a metal roof and brick exterior, the home is low maintenance. There is a large living room with a fireplace and lots of windows to enjoy the views. From the kitchen, you step down into an airy dining room as well as a bonus room. The bathroom includes a tub and stand up shower. The home has lots of storage and includes a storage room off the covered carport. There is also a partial basement with an exterior entrance. The lot is surrounded by woods, have a shed and a chain link fenced area for pets. The property has a very country feel but minutes to amenities, including several lakes. Come take a look soon! Property sold as-is.

  19. 2026-05-14
    status Active 771-char remark
    Show marketing remark (771 chars)

    Check out this newly remodeled home in north central Arkansas. This 2 bedroom home has over 1,100 square feet and sits on one lot. With a metal roof and brick exterior, the home is low maintenance. There is a large living room with a fireplace and lots of windows to enjoy the views. From the kitchen, you step down into an airy dining room as well as a bonus room. The bathroom includes a tub and stand up shower. The home has lots of storage and includes a storage room off the covered carport. There is also a partial basement with an exterior entrance. The lot is surrounded by woods, have a shed and a chain link fenced area for pets. The property has a very country feel but minutes to amenities, including several lakes. Come take a look soon! Property sold as-is.

  20. 2026-05-14
    status Back on Market
    Show marketing remark (771 chars)

    Check out this newly remodeled home in north central Arkansas. This 2 bedroom home has over 1,100 square feet and sits on one lot. With a metal roof and brick exterior, the home is low maintenance. There is a large living room with a fireplace and lots of windows to enjoy the views. From the kitchen, you step down into an airy dining room as well as a bonus room. The bathroom includes a tub and stand up shower. The home has lots of storage and includes a storage room off the covered carport. There is also a partial basement with an exterior entrance. The lot is surrounded by woods, have a shed and a chain link fenced area for pets. The property has a very country feel but minutes to amenities, including several lakes. Come take a look soon! Property sold as-is.

  21. 2026-05-08
    status Under Contract
  22. 2026-04-02
    price $128,000
    Show marketing remark (771 chars)

    Check out this newly remodeled home in north central Arkansas. This 2 bedroom home has over 1,100 square feet and sits on one lot. With a metal roof and brick exterior, the home is low maintenance. There is a large living room with a fireplace and lots of windows to enjoy the views. From the kitchen, you step down into an airy dining room as well as a bonus room. The bathroom includes a tub and stand up shower. The home has lots of storage and includes a storage room off the covered carport. There is also a partial basement with an exterior entrance. The lot is surrounded by woods, have a shed and a chain link fenced area for pets. The property has a very country feel but minutes to amenities, including several lakes. Come take a look soon! Property sold as-is.

  23. 2026-04-02
    price $128,000 771-char remark
    Show marketing remark (771 chars)

    Check out this newly remodeled home in north central Arkansas. This 2 bedroom home has over 1,100 square feet and sits on one lot. With a metal roof and brick exterior, the home is low maintenance. There is a large living room with a fireplace and lots of windows to enjoy the views. From the kitchen, you step down into an airy dining room as well as a bonus room. The bathroom includes a tub and stand up shower. The home has lots of storage and includes a storage room off the covered carport. There is also a partial basement with an exterior entrance. The lot is surrounded by woods, have a shed and a chain link fenced area for pets. The property has a very country feel but minutes to amenities, including several lakes. Come take a look soon! Property sold as-is.

  24. 2026-01-19
    price $144,500
    Show marketing remark (771 chars)

    Check out this newly remodeled home in north central Arkansas. This 2 bedroom home has over 1,100 square feet and sits on one lot. With a metal roof and brick exterior, the home is low maintenance. There is a large living room with a fireplace and lots of windows to enjoy the views. From the kitchen, you step down into an airy dining room as well as a bonus room. The bathroom includes a tub and stand up shower. The home has lots of storage and includes a storage room off the covered carport. There is also a partial basement with an exterior entrance. The lot is surrounded by woods, have a shed and a chain link fenced area for pets. The property has a very country feel but minutes to amenities, including several lakes. Come take a look soon! Property sold as-is.

  25. 2026-01-19
    price $144,500 771-char remark
    Show marketing remark (771 chars)

    Check out this newly remodeled home in north central Arkansas. This 2 bedroom home has over 1,100 square feet and sits on one lot. With a metal roof and brick exterior, the home is low maintenance. There is a large living room with a fireplace and lots of windows to enjoy the views. From the kitchen, you step down into an airy dining room as well as a bonus room. The bathroom includes a tub and stand up shower. The home has lots of storage and includes a storage room off the covered carport. There is also a partial basement with an exterior entrance. The lot is surrounded by woods, have a shed and a chain link fenced area for pets. The property has a very country feel but minutes to amenities, including several lakes. Come take a look soon! Property sold as-is.

  26. 2025-07-08
    price $149,500 771-char remark
    Show marketing remark (771 chars)

    Check out this newly remodeled home in north central Arkansas. This 2 bedroom home has over 1,100 square feet and sits on one lot. With a metal roof and brick exterior, the home is low maintenance. There is a large living room with a fireplace and lots of windows to enjoy the views. From the kitchen, you step down into an airy dining room as well as a bonus room. The bathroom includes a tub and stand up shower. The home has lots of storage and includes a storage room off the covered carport. There is also a partial basement with an exterior entrance. The lot is surrounded by woods, have a shed and a chain link fenced area for pets. The property has a very country feel but minutes to amenities, including several lakes. Come take a look soon! Property sold as-is.

  27. 2025-07-08
    listed $149,500,000 Active 771-char remark
    Show marketing remark (771 chars)

    Check out this newly remodeled home in north central Arkansas. This 2 bedroom home has over 1,100 square feet and sits on one lot. With a metal roof and brick exterior, the home is low maintenance. There is a large living room with a fireplace and lots of windows to enjoy the views. From the kitchen, you step down into an airy dining room as well as a bonus room. The bathroom includes a tub and stand up shower. The home has lots of storage and includes a storage room off the covered carport. There is also a partial basement with an exterior entrance. The lot is surrounded by woods, have a shed and a chain link fenced area for pets. The property has a very country feel but minutes to amenities, including several lakes. Come take a look soon! Property sold as-is.

  28. 2025-07-03
    listed $149,500 New Listing
  29. 2024-07-17
    historical
  30. 2024-07-16
    listed $149,500 Active
  31. 2024-07-10
    listed $149,500 New Listing
  32. 2017-09-26
    historical
  33. 2017-03-20
    listed $59,000 New Listing
  34. 2013-05-14
    soldstatus $54,500
  35. 2013-05-13
    soldstatus $55,000
  36. 2013-04-22
    historical
  37. 2011-11-07
    listed $57,900

ⓘ 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
$500 · $42/mo
Projected year-2 tax
$735 · $61/mo
Expected delta
+$235/yr (+$20/mo · 47.0%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% 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
$16,150
− Mortgage interest
−$6,436
− Property taxes
−$500
− Insurance
−$574
− Repairs & maintenance
−$1,292
− Management
−$1,292
− Depreciation
−$3,343
Taxable income
$2,713
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$651
After-tax cash flow
$3,802/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
Izard CountyConsolidated School District
NCES district ID
0500021
Math proficiency
27% ▼ -15.00%
Reading proficiency
29% ▼ -16.00%
Median HH income
$30,245
Composite
22.66/100
National rank
#8047
State rank
#171 of 238 in AR

Livability — Horseshoe Bend

Score
64/100
State rank
#183
US rank
#14584

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Horseshoe Bend, AR
City population
2,458
Population (ZIP)
2,458

Population outlook (Izard County) Hauer SSP2

Today (2025)
13,018 people
By 2030
12,761 · -2.0%
By 2040
12,331 · -5.3%
By 2050
12,041 · -7.5%
By 2075
11,516 · -11.5%
By 2100
10,549 · -19.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 11% Hispanic / Latino 2%
Common ancestry
Romanian 4% Lithuanian 4% Serbian 2%
Foreign-born
0%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Izard

2024 margin
Solid R (+65.9) · D 16.0% · R 81.9% · Other 2.1%
2008→2024 swing
-39.1pp toward R · 2008: -26.9pp · 2024: -65.9pp
All cycles
2024: R+65.9 2020: R+62.1 2016: R+54.3 2012: R+37.8 2008: R+26.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -16.58%
Current HPI
184.0807
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

+98.4% since first listed
21 events — show timeline
  • 2026-05-21 Price Changed $114,900 CARMLS
  • 2026-05-20 Price Changed $114,900 MHMLS
  • 2026-05-14 Relisted MHMLS
  • 2026-05-14 Relisted CARMLS
  • 2026-05-08 Pending CARMLS
  • 2026-04-02 Price Changed $128,000 CARMLS
  • 2026-04-02 Price Changed $128,000 MHMLS
  • 2026-01-19 Price Changed $144,500 CARMLS
  • 2026-01-19 Price Changed $144,500 MHMLS
  • 2025-07-08 Price Changed $149,500 MHMLS
  • 2025-07-08 Listed $149,500,000 MHMLS
  • 2025-07-03 Listed $149,500 CARMLS
  • 2024-07-17 Listing Removed CARMLS
  • 2024-07-16 Listed $149,500 MHMLS
  • 2024-07-10 Listed $149,500 CARMLS
  • 2017-09-26 Listing Removed CARMLS
  • 2017-03-20 Listed $59,000 CARMLS
  • 2013-05-14 Sold (MLS) $54,500 CARMLS
  • 2013-05-13 Sold (Public Records) $55,000 Public Records
  • 2013-04-22 Listing Removed CARMLS
  • 2011-11-07 Listed $57,900 CARMLS

Property tax history

+12.1%/yr

Latest (2025): $500 · +8.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…