CashFlowRE
Sign in Sign up
102 Hal Dr 🏷️ Likely Rental
B+ Composite 77.24
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.7/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$55,000

102 Hal Dr · Mountain Home, AR 72653
3 bd · 2.0 ba · 1,288 sqft · Manufactured public records · 8 Days on market
Est $79k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bedroom/2 bath mfg. home with covered porch and carport, storage shed and open living space. Home has split floor plan, newer walk-in shower in primary bedroom. 55+ community, furnace updated less than 8 years ago & duct work. Lot rent $426 per month includes sewer and garbage.

Key facts

  • Doublewide mobile
  • Central heat and air
  • All appliances stay

Tags

DOUBLEWIDE MOBILEROLLING MEADOWS SUBDIVISIONNEWER METAL ROOFCENTRAL HEAT AND AIRALL APPLIANCES STAY

Property features AI

Finance

  • Other: Served by Mountain Home school district

Exterior

  • Parking: 1-car garage
  • Home design: Manufactured home (residential); Vinyl siding
  • Construction: Vinyl siding construction
  • Exterior features: Located in Rollingmeadows subdivision

Interior

  • Kitchen: Electric oven and electric range; Dishwasher; Refrigerator; Microwave
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central electric air conditioning
  • Interior features: Electric oven and electric range; Dishwasher; Refrigerator; Microwave
  • Laundry & utility: Washer; Dryer

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $55,000 price doesn't fit this home's estimated sale value (~$78,568) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath manufactured listed at $55k.

Deal economics

  • At list price, monthly cash flow is $636 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).
  • Cap rate 20.2% vs local median 3.1% in Mountain Home — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 70/100 on livability (#54 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, amenities F, commute F.
  • Mountain Home School District (town): math 45% / reading 45% proficiency, ranked #40 of 238 in AR (top 17%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 386 active listings in the ZIP; 47 units permitted in Baxter County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($49k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $380 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Baxter County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 7y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $45k; 22% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $55,000

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. 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.
  3. 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.
  4. 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
2.34%
Cap rate
20.18%
Cash-on-cash
49.58%
DSCR
3.21
GRM
3.6

CMA / ARV

ARV (on-the-fly)
$78,568
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
102 Hal Dr 0.00mi 3/2.0 1,288 (0%) 8mo $45,000 $35 94
131 Nora Ct 0.03mi 3/2.0 1,352 (+5%) 6mo $85,000 $63 85
43 Nora Ct 0.08mi 3/2.0 1,216 (-6%) 4mo $46,000 $38 84
146 Wehmeyer Loop 0.15mi 3/2.0 1,216 (-6%) 2mo $65,000 $53 82
79 Rolling Meadows Ct 0.13mi 3/2.0 1,216 (-6%) 11mo $74,699 $61 76
316 Wehmeyer Loop 0.21mi 3/2.0 1,216 (-6%) 8mo $83,000 $68 74
65 Fleck Dr 0.10mi 3/2.0 1,120 (-13%) 2mo $85,000 $76 72
111 Nora Ct 0.03mi 3/2.0 1,152 (-11%) 13mo $64,900 $56 70
10 William Dr 0.14mi 2/2.0 (-1) 1,232 (-4%) 14mo $85,000 $69 70
136 Wehmeyer Loop 0.19mi 2/2.0 (-1) 1,216 (-6%) 9mo $78,000 $64 69
101 Nora Ct 0.03mi 2/2.0 (-1) 1,120 (-13%) 4mo $51,000 $46 69
73 Nora Ct 0.05mi 2/2.0 (-1) 1,150 (-11%) 8mo $43,000 $37 68

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
47.3%
Equity multiple
3.05×
Total profit
$31,636
Equity at exit
$8,201
10-year hold
IRR
52.9%
Equity multiple
6.18×
Total profit
$79,814
Equity at exit
$4,755

Cash invested: $15,400 (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 72653

Home prices YoY
-15.8%
Active inventory
386
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$1,287 medium interval (Pro) →
Mortgage (P&I)
$288
Tax est. 1.5%
$69 /mo · $825/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$270
Net cashflow
$636

Break-even live

Break-even rent $481
Max offer price $55,000
Occupancy floor 46%

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
$13,750
Closing costs
$1,650
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 8 events

  1. 2026-06-19
    days on market $55,000 Active 8 DOM
  2. 2026-06-18
    days on market $55,000 Active 7 DOM
  3. 2026-06-17
    days on market $55,000 Active 6 DOM
  4. 2026-06-16
    days on market $55,000 Active 5 DOM
  5. 2026-06-15
    days on market $55,000 Active 4 DOM
  6. 2026-06-14
    days on market $55,000 Active 2 DOM
  7. 2026-06-12
    remarks 238-char remark
  8. 2026-06-12
    listed $55,000 Active 1 DOM

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥106°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$15,439
− Mortgage interest
−$3,081
− Property taxes
−$825
− Insurance
−$275
− Repairs & maintenance
−$1,235
− Management
−$1,235
− Depreciation
−$1,600
Taxable income
$7,188
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,725
After-tax cash flow
$5,911/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
Mountain Home School District
NCES district ID
0500043
Math proficiency
45% ▼ -8.00%
Reading proficiency
45% ▼ -4.00%
Median HH income
$36,966
Composite
37.4/100
National rank
#4424
State rank
#40 of 238 in AR

Livability — Mountain Home

Score
70/100
State rank
#54
US rank
#7718

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Baxter County · 29,564 people
City population
29,564
Metro
Mountain Home, AR
Population (ZIP)
29,564
Household income
$48,718
Rent vs Own
26.1% rent · 73.9% own
Severe rent burden
663.0

Population outlook (Baxter County) Hauer SSP2

Today (2025)
39,886 people
By 2030
39,226 · -1.7%
By 2040
37,810 · -5.2%
By 2050
36,287 · -9.0%
By 2075
32,965 · -17.4%
By 2100
28,002 · -29.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Slovak 2% Romanian 2% Portuguese 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% German/W. Germanic 1%

Political lean MEDSL · Baxter

2024 margin
Solid R (+56.9) · D 20.7% · R 77.6% · Other 1.7%
2008→2024 swing
-25.3pp toward R · 2008: -31.6pp · 2024: -56.9pp
All cycles
2024: R+56.9 2020: R+53.3 2016: R+53.6 2012: R+44.0 2008: R+31.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -46.18%
Current HPI
246.3231
Rent YoY
Metro
Mountain Home, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+66.7% since first listed
8 events — show timeline
  • 2026-05-29 Listed $55,000 MHMLS
  • 2025-10-31 Sold (MLS) $45,000 MHMLS
  • 2025-10-08 Contingent MHMLS
  • 2025-09-18 Listed $50,000 MHMLS
  • 2019-09-16 Sold (MLS) $39,000 MHMLS
  • 2019-08-16 Listed $39,900 MHMLS
  • 2017-09-12 Sold (Public Records) $33,000 Public Records
  • 2000-10-13 Sold (Public Records) $33,000 Public Records

Property tax history

+1.9%/yr

Latest (2025): $18 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…