CashFlowRE
Sign in Sign up
4522 Chandler
D+ Composite 45.17
Why this score? — see what drove the D+ 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 +14.0/30.0
  • ARV discount +7.5/15.0
  • Appreciation +5.0/10.0
  • DSCR +4.2/10.0
  • Livability +3.4/5.0
  • Schools +3.2/10.0
  • 1% rule +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$159,900

4522 Chandler · Redfield, AR 72079
3 bd · 2.0 ba · 1,800 sqft · Manufactured public records · 139 Days on market
Built 2009 3.87 ac lot

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

Listing remarks MLS

This 3-bedroom, 2-bath mobile home sits on just over 3.5 acres in Jefferson, offering space, privacy, and plenty of potential. The home features a functional floor plan with a comfortable living area, an eat-in kitchen, and nicely sized bedrooms. The primary suite includes a private bath, while the additional bedrooms share a full hall bath. Outside, the expansive acreage provides room to enjoy the outdoors, garden, add a shop, or simply spread out and enjoy the peaceful setting. Whether you’re looking for a quiet place to call home or land with room to grow, this property offers a great opportunity in a convenient Jefferson location.

Key facts

  • Expansive acreage
  • Private bath
  • Eat-in kitchen

Tags

3.5 ACRESPRIVATE BATHEAT-IN KITCHENEXPANSIVE ACREAGEPEACEFUL SETTINGCONVENIENT JEFFERSON LOCATION

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/2.0-bath manufactured listed at $160k.

Deal economics

  • At list price, monthly cash flow is $21 ($249/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 $125k (22.0% below list).
  • Recommended offer: $125k (22.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 68/100 on livability (#83 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: schools D+, amenities F, commute F.
  • White Hall School District (rural): math 36% / reading 38% proficiency, ranked #86 of 238 in AR (top 36%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 2 active listings in the ZIP; 62 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($1k loan paydown + $5k appreciation (3.0% local appreciation)).
  • Jefferson County population projected at -33% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $45k cash investment doubles in ~6 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

  • It's been on market 139 days — a 12% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 13y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $63k; list at $160k implies a 154% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $124,714 (22.0% below list)

Questions for the listing agent

  1. It's been on market 139 days. Have you received any prior offers? Is the seller open to a 22% 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 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.78%
Cap rate
6.45%
Cash-on-cash
0.56%
DSCR
1.02
GRM
10.7

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
8.0%
Equity multiple
1.46×
Total profit
$20,517
Equity at exit
$71,898
10-year hold
IRR
10.6%
Equity multiple
2.59×
Total profit
$71,118
Equity at exit
$110,803

Cash invested: $44,772 (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 72079

Active inventory
2
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$1,247 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$59 /mo · $712/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$262
Net cashflow
$21

Break-even live

Break-even rent $1,221
Max offer price $159,900
Occupancy floor 93%

Sensitivity live

Price -10% $111 -5% $66 +0% $21 +5% $-24 +10% $-70
Rent -10% $-78 -5% $-28 +0% $21 +5% $70 +10% $119
Rate -1.0pp $101 -0.5pp $61 base $21 +0.5pp $-21 +1.0pp $-63

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
$39,975
Closing costs
$4,797
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 9 events

  1. 2026-06-01
    days on market $159,900 Active 139 DOM
  2. 2026-05-31
    days on market $159,900 Active 138 DOM
  3. 2026-05-30
    days on market $159,900 Active 137 DOM
  4. 2026-02-18
    price $159,900 648-char remark
    Show marketing remark (648 chars)

    This 3-bedroom, 2-bath mobile home sits on just over 3.5 acres in Jefferson, offering space, privacy, and plenty of potential. The home features a functional floor plan with a comfortable living area, an eat-in kitchen, and nicely sized bedrooms. The primary suite includes a private bath, while the additional bedrooms share a full hall bath. Outside, the expansive acreage provides room to enjoy the outdoors, garden, add a shop, or simply spread out and enjoy the peaceful setting. Whether you’re looking for a quiet place to call home or land with room to grow, this property offers a great opportunity in a convenient Jefferson location.

  5. 2026-01-14
    listed $169,900 New Listing 648-char remark
    Show marketing remark (648 chars)

    This 3-bedroom, 2-bath mobile home sits on just over 3.5 acres in Jefferson, offering space, privacy, and plenty of potential. The home features a functional floor plan with a comfortable living area, an eat-in kitchen, and nicely sized bedrooms. The primary suite includes a private bath, while the additional bedrooms share a full hall bath. Outside, the expansive acreage provides room to enjoy the outdoors, garden, add a shop, or simply spread out and enjoy the peaceful setting. Whether you’re looking for a quiet place to call home or land with room to grow, this property offers a great opportunity in a convenient Jefferson location.

  6. 2023-06-12
    soldstatus $63,000
  7. 2014-08-01
    historical
  8. 2013-08-05
    listed $90,000
  9. 2010-03-03
    soldstatus $88,000

ⓘ 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
$712 · $59/mo
Projected year-2 tax
$1,023 · $85/mo
Expected delta
+$312/yr (+$26/mo · 43.8%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 18% 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
$14,966
− Mortgage interest
−$8,957
− Property taxes
−$712
− Insurance
−$800
− Repairs & maintenance
−$1,197
− Management
−$1,197
− Depreciation
−$4,652
Taxable loss
−$2,549
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$612
After-tax cash flow
$861/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
White Hall School District
NCES district ID
0514140
Math proficiency
36% ▼ -12.00%
Reading proficiency
38% ▼ -13.00%
Median HH income
$51,633
Composite
32.16/100
National rank
#5788
State rank
#86 of 238 in AR

Livability — Redfield

Score
68/100
State rank
#83
US rank
#9222

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
3,377
Population (ZIP)
302

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
63,110 people
By 2030
58,519 · -7.3%
By 2040
49,740 · -21.2%
By 2050
42,331 · -32.9%
By 2075
29,591 · -53.1%
By 2100
21,047 · -66.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Black 7%
Common ancestry
Iranian 6% European 3%
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Jefferson

2024 margin
Strong D (+20.1) · D 59.2% · R 39.2% · Other 1.6%
2008→2024 swing
-6.2pp toward R · 2008: 26.3pp · 2024: 20.1pp
All cycles
2024: D+20.1 2020: D+21.7 2016: D+25.3 2012: D+29.0 2008: D+26.3

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

+81.7% since first listed
6 events — show timeline
  • 2026-02-18 Price Changed $159,900 CARMLS
  • 2026-01-14 Listed $169,900 CARMLS
  • 2023-06-12 Sold (Public Records) $63,000 Public Records
  • 2014-08-01 Listing Removed CARMLS
  • 2013-08-05 Listed $90,000 CARMLS
  • 2010-03-03 Sold (Public Records) $88,000 Public Records

Property tax history

+12.7%/yr

Latest (2025): $712 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…