CashFlowRE
Sign in Sign up
522 Polk Road 56
C- Composite 52.28
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 +18.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.7/10.0
  • 1% rule +4.9/10.0
  • Appreciation +4.4/10.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$119,900

522 Polk Road 56 · Mena, AR 71953
3 bd · 1.0 ba · 1,440 sqft · Manufactured public records · 57 Days on market
Built 1985 4.00 ac lot

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

Listing remarks

Hard-to-find affordable home on 4+/- acres in Mena, Arkansas. This 1,440 sq. ft. 2-bedroom, 1-bath mobile home offers the kind of peaceful setting buyers are always looking for, along with multiple sheds and a large deck to relax and take in the scenery. With room for gardening, recreation, or a small hobby farm, this property gives you flexibility and space at a price that is getting tougher to find. Whether you want a full-time residence, private getaway, or investment opportunity, this property offers strong potential. Priced low and firm at $129,900 for a quick sale.

Key facts

  • Multiple sheds
  • Large deck
  • Gardening space

Tags

4 ACRESMULTIPLE SHEDSLARGE DECKGARDENING SPACERECREATION SPACEHOBBY FARM

Property features AI

Finance

  • Other: Annual taxes listed (not included per instructions)
  • Financial info: Financing options include VA, FHA, conventional, cash, and Rural Development

Exterior

  • Parking: Carport for 2 cars
  • Utilities: Septic system; Private well; Electric service from co-op; Propane/butane gas
  • Home design: Metal/vinyl siding; Approximately 4 acres
  • Construction: Metal roof; Crawl space foundation
  • Exterior features: Patio; Deck; Outside storage area; RV parking; Gravel road access; Sloped and level lot character

Interior

  • Kitchen: Free-standing stove; Gas range
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central electric heating; Central electric cooling; Heat pump
  • Interior features: Formica kitchen counters; Dryer connection (electric); Electric water heater; Office/Study; Sun room; Workshop/Craft room; Laundry room
  • Laundry & utility: Washer/dryer hookups (dryer connection electric)

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 $120k.

Deal economics

  • At list price, monthly cash flow is $108 ($1k/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 $119k (1.1% below list).
  • Recommended offer: $116k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 3.1% in Mena — 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 65/100 on livability (#142 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, crime D, amenities F.
  • Mena School District (rural): math 42% / reading 38% proficiency, ranked #70 of 238 in AR (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 204 active listings in the ZIP; 4 units permitted in Polk County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.2%/yr); year-one equity from $829 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Polk County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($116k) is reasonable based on typical stale-listing flexibility.

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 $116,303 (3.0% below list)

Questions for the listing agent

  1. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-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. 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. 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
0.99%
Cap rate
7.38%
Cash-on-cash
3.87%
DSCR
1.17
GRM
8.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-1.18% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-2.1%
Equity multiple
0.91×
Total profit
$-3,119
Equity at exit
$27,880
10-year hold
IRR
4.8%
Equity multiple
1.45×
Total profit
$14,973
Equity at exit
$28,381

Cash invested: $33,572 (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 71953

Home prices YoY
-0.4%
Active inventory
204
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,186 medium interval (Pro) →
Mortgage (P&I)
$629
Tax est. 1.5%
$150 /mo · $1,798/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$249
Net cashflow
$108

Break-even live

Break-even rent $1,049
Max offer price $119,900
Occupancy floor 86%

Sensitivity live

Price -10% $191 -5% $150 +0% $108 +5% $67 +10% $25
Rent -10% $14 -5% $61 +0% $108 +5% $155 +10% $202
Rate -1.0pp $169 -0.5pp $139 base $108 +0.5pp $77 +1.0pp $45

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
$29,975
Closing costs
$3,597
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 16 events

  1. 2026-06-19
    days on market $119,900 Active 57 DOM
  2. 2026-06-18
    days on market $119,900 Active 56 DOM
  3. 2026-06-17
    days on market $119,900 Active 55 DOM
  4. 2026-06-16
    days on market $119,900 Active 54 DOM
  5. 2026-06-15
    days on market $119,900 Active 53 DOM
  6. 2026-06-14
    days on market $119,900 Active 51 DOM
  7. 2026-06-12
    days on market $119,900 Active 50 DOM
  8. 2026-06-09
    days on market $119,900 Active 47 DOM
  9. 2026-06-08
    days on market $119,900 Active 46 DOM
  10. 2026-06-07
    days on market $119,900 Active 45 DOM
  11. 2026-06-04
    statusdays on market $119,900 Active 41 DOM
  12. 2026-06-02
    days on market $119,900 Price Change 40 DOM
  13. 2026-06-01
    days on market $119,900 Price Change 39 DOM
  14. 2026-05-31
    days on market $119,900 Price Change 38 DOM
  15. 2026-05-31
    days on market $119,900 Price Change 37 DOM
  16. 2026-04-23
    listed $129,900 New Listing

ⓘ 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 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥108°F today · 19 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
$14,229
− Mortgage interest
−$6,716
− Property taxes
−$1,798
− Insurance
−$600
− Repairs & maintenance
−$1,138
− Management
−$1,138
− Depreciation
−$3,488
Taxable loss
−$650
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$156
After-tax cash flow
$1,454/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
Mena School District
NCES district ID
0509750
Math proficiency
42% ▼ -9.00%
Reading proficiency
38% ▼ -9.00%
Median HH income
$32,941
Composite
32.88/100
National rank
#5607
State rank
#70 of 238 in AR

Livability — Mena

Score
65/100
State rank
#142
US rank
#12615

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
13,412

Population outlook (Polk County) Hauer SSP2

Today (2025)
19,065 people
By 2030
18,369 · -3.7%
By 2040
17,156 · -10.0%
By 2050
16,177 · -15.1%
By 2075
14,642 · -23.2%
By 2100
13,020 · -31.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 5% Hispanic / Latino 3% Native American 1%
Common ancestry
Lithuanian 3% Slovak 2% Iranian 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Polk

2024 margin
Solid R (+70.5) · D 13.8% · R 84.3% · Other 1.9%
2008→2024 swing
-24.7pp toward R · 2008: -45.8pp · 2024: -70.5pp
All cycles
2024: R+70.5 2020: R+68.2 2016: R+66.4 2012: R+56.9 2008: R+45.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.18%
Current HPI
278.2854
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

1 event — show timeline
  • 2026-04-23 Listed $129,900 CARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…