1 bd · 1.0 ba ·
864 sqft ·
Built 1994
· SingleFamily
· Active
· 4 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$830/mo
Mortgage (P&I)
−$262
Tax + insurance
−$63
HOA
−$0
Vac / Maint / Mgmt
−$174
Net cashflow
$331/mo
Annual
$3,975/yr
Cap rate
14.24%
Cash-on-cash
28.39%
DSCR
2.26
1% rule
1.66%
Cash to close
$14,000
Investor read
This is a 1-bed/1.0-bath single-family listed at $50k.
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).
Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
In year one you build about $5k of equity ($346 loan paydown + $5k appreciation (10.0% local appreciation)).
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).
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.
Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Questions for listing agent
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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.
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.
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.
CashFlowRE · CFR-23MBYX1P2SP42Y
· Data 2 days agocashflowre.app · 2026-05-29