3 bd · 2.0 ba ·
2,040 sqft ·
Built 2005
· Manufactured
· Pending
· 150 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,239/mo
Mortgage (P&I)
−$315
Tax + insurance
−$100
HOA
−$0
Vac / Maint / Mgmt
−$260
Net cashflow
$564/mo
Annual
$6,766/yr
Cap rate
17.57%
Cash-on-cash
40.27%
DSCR
2.79
1% rule
2.06%
Cash to close
$16,800
Investor read
This is a 3-bed/2.0-bath manufactured listed at $60k.
At list price, monthly cash flow is $564 ($7k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $60k).
It's been on market 150 days — a 12% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $53k (12.0% below list) — sets the bar for market timing.
In year one you build about $6k of equity ($415 loan paydown + $6k appreciation (10.0% local appreciation)).
Location reads 59/100 on livability (#281 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime B+; Watch: amenities F, commute F, employment F.
Mulberry School District (rural): math 21% / reading 26% proficiency, ranked #191 of 238 in AR (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
Zoned schools: Marvin Primary School (math 15% / reading 24%, grade F, #381 of 454 statewide, top 84%, 185 students, 100% FRL); Pleasant View Junior High (math 22% / reading 27%, grade F, #166 of 201 statewide, top 84%, 122 students, 100% FRL); Mulberry High School (math 17% / reading 27%, grade F, #213 of 292 statewide, top 77%, 124 students, 100% FRL) — zoned schools average 100% FRL vs 74% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
Market conditions: 39 active listings in the ZIP; 23 units permitted in Franklin County in 2024 (0 in 5+ unit buildings).
Franklin County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
At projected returns (10.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.
By year 6, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Climate carrying-cost: moderate flood risk; major wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for listing agent
It's been on market 150 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
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-3MR5MY34NTRG56
· Data 4 weeks agocashflowre.app · 2026-05-29