CashFlowRE
Sign in Sign up
130 S Southlake Rd
C- Composite 51.5
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 +18.1/30.0
  • ARV discount +7.5/15.0
  • Appreciation +6.3/10.0
  • DSCR +5.7/10.0
  • 1% rule +4.9/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$150,000

130 S Southlake Rd · Fouke, AR 71837
6 bd · 4.0 ba · 2,599 sqft · SingleFamily · 24 Days on market
Built 1970 1.00 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Four rustic cabins and two boat sheds on a hilltop overlooking beautiful Millwood Lake. Great family getaway for fishing, hunting or just hanginhg out and cooking on the decks. Would make a good investment for rental properties. Great views of the lake, secluded. Needs a new owner to bring this property back to condition.

Key facts

  • Rustic cabins
  • Hunting
  • Millwood lake

Tags

RUSTIC CABINSBOAT SHEDSMILLWOOD LAKEFISHINGHUNTINGCOOKING ON THE DECKS

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 6-bed/4.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $131 ($2k/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 $148k (1.4% below list).
  • Recommended offer: $148k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 57/100 on livability (#373 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: schools D+, crime F, amenities F.
  • Mineral Springs School District (rural): math 15% / reading 15% proficiency, ranked #222 of 238 in AR (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 26 active listings in the ZIP; 1 units permitted in Hempstead County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($1k loan paydown + $4k appreciation (2.6% local appreciation)).
  • Hempstead County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.6% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
Recommended offer $147,750 (1.5% below list)

Questions for the listing agent

  1. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  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
7.34%
Cash-on-cash
3.75%
DSCR
1.17
GRM
8.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

2.62% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
10.0%
Equity multiple
1.56×
Total profit
$23,472
Equity at exit
$64,279
10-year hold
IRR
12.6%
Equity multiple
2.80×
Total profit
$75,658
Equity at exit
$96,666

Cash invested: $42,000 (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 71837

Home prices YoY
0.9%
Active inventory
26
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,478 medium interval (Pro) →
Mortgage (P&I)
$787
Tax est. 1.5%
$188 /mo · $2,250/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$310
Net cashflow
$131

Break-even live

Break-even rent $1,312
Max offer price $150,000
Occupancy floor 86%

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
$37,500
Closing costs
$4,500
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 2 events

  1. 2026-03-27
    status Pending
  2. 2026-02-24
    listed $150,000 Active

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$17,739
− Mortgage interest
−$8,402
− Property taxes
−$2,250
− Insurance
−$750
− Repairs & maintenance
−$1,419
− Management
−$1,419
− Depreciation
−$4,364
Taxable loss
−$865
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$208
After-tax cash flow
$1,782/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
Mineral Springs School District
NCES district ID
0509780
Math proficiency
15% ▼ -12.00%
Reading proficiency
15% ▼ -7.00%
Median HH income
$35,351
Composite
12.37/100
National rank
#9635
State rank
#222 of 238 in AR

Livability — Fouke

Score
57/100
State rank
#373
US rank
#22350

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
4,850

Population outlook (Hempstead County) Hauer SSP2

Today (2025)
20,807 people
By 2030
19,949 · -4.1%
By 2040
18,236 · -12.4%
By 2050
16,466 · -20.9%
By 2075
12,676 · -39.1%
By 2100
9,314 · -55.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Hispanic / Latino 9% Two or more races 3% Native American 1%
Hispanic origin (detail)
Mexican 6% Puerto Rican 2%
Common ancestry
Iranian 3% Lithuanian 1% Scotch-Irish 1%
Foreign-born
1%

Political lean MEDSL · Hempstead

2024 margin
Solid R (+39.7) · D 29.2% · R 68.9% · Other 2.0%
2008→2024 swing
-20.6pp toward R · 2008: -19.1pp · 2024: -39.7pp
All cycles
2024: R+39.7 2020: R+34.0 2016: R+28.9 2012: R+26.3 2008: R+19.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.62%
Current HPI
288.5306
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

2 events — show timeline
  • 2026-03-27 Pending TBOR
  • 2026-02-24 Listed $150,000 TBOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…