🏷️ Likely Rental
102 Hal Dr · Mountain Home, AR
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $1,499 – $2,785
Heat risk 5/10 · Moderate
- Hot days now (above 106°F)
- 7 days/yr
- Hot days in 30 yrs
- 20 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 1.0%
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
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
- IRR
- 47.3%
- Equity multiple
- 3.05×
- Total profit
- $31,636
- Equity at exit
- $8,201
- 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
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
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
-
2026-06-19days on market $55,000 Active 8 DOM
-
2026-06-18days on market $55,000 Active 7 DOM
-
2026-06-17days on market $55,000 Active 6 DOM
-
2026-06-16days on market $55,000 Active 5 DOM
-
2026-06-15days on market $55,000 Active 4 DOM
-
2026-06-14days on market $55,000 Active 2 DOM
-
2026-06-12remarks 238-char remark
-
2026-06-12$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
- 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
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
- 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 |
|---|---|---|
| Retail | 1 | $681B |
|
||
| Food / Agriculture | 1 | $53B |
|
||
| Retail / Energy | 1 | $22B |
|
||
| Transportation / Logistics | 1 | $12B |
|
||
| Energy | 1 | $4B |
|
||
Price history
+66.7% since first listed8 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%/yrLatest (2025): $18 · +0.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…