CashFlowRE
Sign in Sign up
17742 Almost There Ln
B+ Composite 78.32
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.1/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$50,000

17742 Almost There Ln · Mountainburg, AR 72946
1 bd · 1.0 ba · 864 sqft · SingleFamily public records · 4 Days on market
Built 1994 2.02 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Looking for a place to lay low and completely relax? Well this is it, 1 bedroom, 1 bath cabin total electric in the woods. This property is fixer or you can just bring your RV to hook up and let your troubles go! Very private with only a few neighbors sitting on 2.2 acres Property is near Devil's Canyon Waterfalls, the Mulberry River, Shores Lake 15 miles away and 22miles to Cracker Barrel

Key facts

  • Very private
  • Near mulberry river
  • Near shores lake

Tags

TOTAL ELECTRICVERY PRIVATE2.2 ACRESNEAR DEVIL'S CANYON WATERFALLSNEAR MULBERRY RIVERNEAR SHORES LAKE

Property features AI

Finance

  • Other: Approximately 2.02 acres

Exterior

  • Parking: Gravel parking
  • Utilities: Public water available; Septic tank; Electricity available
  • Home design: Single-family house; One story
  • Construction: Masonite exterior; Shingle (asphalt) roof; Slab foundation; Built as a residential single-family residence
  • Exterior features: Covered porch; Deck; Chain-link fence enclosing back yard; Wooded lot; Dirt and gravel road access; Unimproved road frontage

Interior

  • Flooring: Vinyl flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Electric cooling
  • Interior features: Eat-in kitchen
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 1-bed/1.0-bath single-family listed at $50k.

Deal economics

  • At list price, monthly cash flow is $331 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($830 rent vs $50k).

Location & tenants

  • Location reads 62/100 on livability (#226 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: crime F, amenities F, commute F.
  • Mountainburg School District (rural): math 30% / reading 35% proficiency, ranked #136 of 238 in AR (top 57%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Mountainburg Elementary School (math 52% / reading 42%, grade D-, #119 of 454 statewide, top 28%, 270 students, 100% FRL); Mountainburg Middle School Brain Academy (math 27% / reading 32%, grade F, #144 of 201 statewide, top 72%, 184 students, 99% FRL, charter); Mountainburg High School (math 17% / reading 32%, grade F, #187 of 292 statewide, top 70%, 206 students, 100% FRL) — zoned schools average 100% FRL vs 63% district-wide (37 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 32 active listings in the ZIP; 47 units permitted in Crawford County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($346 loan paydown + $5k appreciation (10.0% local appreciation)).
  • Crawford County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

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

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $50,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. Crime grade is F 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?
  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
1.66%
Cap rate
14.24%
Cash-on-cash
28.39%
DSCR
2.26
GRM
5.0

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
45.8%
Equity multiple
4.45×
Total profit
$48,327
Equity at exit
$45,044
10-year hold
IRR
39.7%
Equity multiple
9.98×
Total profit
$125,726
Equity at exit
$97,139

Cash invested: $14,000 (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 72946

Home prices YoY
5.7%
Active inventory
32
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$830 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$42 /mo · $501/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$174
Net cashflow
$331

Break-even live

Break-even rent $411
Max offer price $50,000
Occupancy floor 55%

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
$12,500
Closing costs
$1,500
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 5 events

  1. 2026-06-18
    days on market $50,000 Active 4 DOM
  2. 2026-06-17
    days on market $50,000 Active 3 DOM
  3. 2026-06-16
    days on market $50,000 Active 2 DOM
  4. 2026-06-15
    remarks 392-char remark
  5. 2026-06-15
    listed $50,000 Active 1 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
$501 · $42/mo
Projected year-2 tax
$501 · $42/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$9,965
− Mortgage interest
−$2,801
− Property taxes
−$501
− Insurance
−$250
− Repairs & maintenance
−$797
− Management
−$797
− Depreciation
−$1,455
Taxable income
$3,364
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$807
After-tax cash flow
$3,167/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
Mountainburg School District
NCES district ID
0510260
Math proficiency
30% ▼ -10.00%
Reading proficiency
35% ▼ -5.00%
Median HH income
$39,076
Composite
27.22/100
National rank
#7016
State rank
#136 of 238 in AR

Livability — Mountainburg

Score
62/100
State rank
#226
US rank
#17156

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
4,085

Population outlook (Crawford County) Hauer SSP2

Today (2025)
62,108 people
By 2030
61,519 · -0.9%
By 2040
59,735 · -3.8%
By 2050
57,521 · -7.4%
By 2075
53,143 · -14.4%
By 2100
49,596 · -20.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Two or more races 16% Native American 1% Hispanic / Latino 1%
Common ancestry
Lithuanian 3% Slovak 1% Serbian 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Crawford

2024 margin
Solid R (+58.2) · D 19.9% · R 78.1% · Other 2.0%
2008→2024 swing
-12.1pp toward R · 2008: -46.0pp · 2024: -58.2pp
All cycles
2024: R+58.2 2020: R+56.7 2016: R+55.0 2012: R+49.9 2008: R+46.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 14.52%
Current HPI
269.0244
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

+455.6% since first listed
5 events — show timeline
  • 2026-06-14 Listed $50,000 WRVBOR
  • 2005-01-28 Sold (Public Records) $49,000 Public Records
  • 2003-05-28 Sold (Public Records) $20,000 Public Records
  • 1993-02-03 Sold (Public Records) $10,000 Public Records
  • 1991-03-18 Sold (Public Records) $9,000 Public Records

Property tax history

+2.8%/yr

Latest (2025): $501 · +8.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…