CashFlowRE
Sign in Sign up
11099 14 Hwy
C- Composite 50.83
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.6/30.0
  • Appreciation +5.0/10.0
  • DSCR +4.1/10.0
  • Schools +3.1/10.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$145,000

11099 14 Hwy · Big Flat, AR 72617
3 bd · 2.0 ba · 1,456 sqft · Manufactured · 249 Days on market
Built 1994 2.00 ac lot Est $189k · 23% under

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

Listing remarks MLS

Escape to the beauty of the Ozarks with this move-in-ready 3 bedroom 2 Bath home on 2 stunning acres! Perfect for a hobby farm or nature lover, this property is fully fenced, featuring great garden spots and a stocked pond. There is new fencing and a new gated entrance. Key features include recently renovated kitchen and bathrooms as well as brand new appliances a Generac generator and storm shelter for peace of mind. There is also a well and well house, a carport and 2 storage buildings. This home is handicap accessible inside and out. The property has no restrictions so you can do about anything you want. It is close to Blanchard Springs Caverns and the Ozark National Forrest which is practically in the back yard as well as the City park which is close too. Whether you are relaxing by the pond or taking in the beautiful views, this home has both comfort and adventure. Get your appointment scheduled to see this one for yourself. Owner will consider seller financing with enough down.

Key facts

  • New fencing
  • Fully fenced
  • Stocked pond

Tags

MOVE IN READYFULLY FENCEDGREAT GARDEN SPOTSSTOCKED PONDNEW FENCINGNEW GATED ENTRANCE

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 $145k.

Deal economics

  • At list price, monthly cash flow is $8 ($102/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 $109k (24.7% below list).
  • Recommended offer: $109k (24.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 50/100 on livability (#481 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A, housing B; Watch: amenities F, commute F, employment F.
  • Mountain View School District (rural): math 34% / reading 41% proficiency, ranked #107 of 238 in AR (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Timbo Elementary School (math 37% / reading 27%, grade F, #278 of 454 statewide, top 64%, 129 students, 98% FRL); Mountain View Middle School (math 36% / reading 42%, grade F, #102 of 201 statewide, top 52%, 369 students, 99% FRL); Timbo High School (math 22% / reading 42%, grade F, #119 of 292 statewide, top 43%, 108 students, 97% FRL) — zoned schools average 98% FRL vs 54% district-wide (44 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 2 active listings in the ZIP; 47 units permitted in Baxter County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($1k loan paydown + $4k appreciation (3.0% local appreciation)).
  • 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 $41k cash investment doubles in ~7 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 249 days — a 12% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 4y ago; this cycle's ask has dropped $43k (23%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $109,230 (24.7% below list)

Questions for the listing agent

  1. It's been on market 249 days. Have you received any prior offers? Is the seller open to a 25% 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 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?
  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
0.75%
Cap rate
6.36%
Cash-on-cash
0.25%
DSCR
1.01
GRM
11.1

CMA / ARV

ARV (on-the-fly)
$189,280
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
11099 14 Hwy 0.00mi 3/2.0 1,456 (0%) 21mo $189,000 $130 82

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
7.7%
Equity multiple
1.44×
Total profit
$17,934
Equity at exit
$65,198
10-year hold
IRR
10.3%
Equity multiple
2.55×
Total profit
$63,007
Equity at exit
$100,478

Cash invested: $40,600 (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 72617

Active inventory
2
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$1,092 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$34 /mo · $403/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$229
Net cashflow
$8

Break-even live

Break-even rent $1,082
Max offer price $145,000
Occupancy floor 94%

Sensitivity live

Price -10% $91 -5% $50 +0% $8 +5% $-33 +10% $-74
Rent -10% $-78 -5% $-35 +0% $8 +5% $52 +10% $95
Rate -1.0pp $82 -0.5pp $45 base $8 +0.5pp $-29 +1.0pp $-67

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
$36,250
Closing costs
$4,350
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 26 events

  1. 2026-04-06
    price $145,000 998-char remark
    Show marketing remark (998 chars)

    Escape to the beauty of the Ozarks with this move-in-ready 3 bedroom 2 Bath home on 2 stunning acres! Perfect for a hobby farm or nature lover, this property is fully fenced, featuring great garden spots and a stocked pond. There is new fencing and a new gated entrance. Key features include recently renovated kitchen and bathrooms as well as brand new appliances a Generac generator and storm shelter for peace of mind. There is also a well and well house, a carport and 2 storage buildings. This home is handicap accessible inside and out. The property has no restrictions so you can do about anything you want. It is close to Blanchard Springs Caverns and the Ozark National Forrest which is practically in the back yard as well as the City park which is close too. Whether you are relaxing by the pond or taking in the beautiful views, this home has both comfort and adventure. Get your appointment scheduled to see this one for yourself. Owner will consider seller financing with enough down.

  2. 2026-03-30
    price $148,000 998-char remark
    Show marketing remark (998 chars)

    Escape to the beauty of the Ozarks with this move-in-ready 3 bedroom 2 Bath home on 2 stunning acres! Perfect for a hobby farm or nature lover, this property is fully fenced, featuring great garden spots and a stocked pond. There is new fencing and a new gated entrance. Key features include recently renovated kitchen and bathrooms as well as brand new appliances a Generac generator and storm shelter for peace of mind. There is also a well and well house, a carport and 2 storage buildings. This home is handicap accessible inside and out. The property has no restrictions so you can do about anything you want. It is close to Blanchard Springs Caverns and the Ozark National Forrest which is practically in the back yard as well as the City park which is close too. Whether you are relaxing by the pond or taking in the beautiful views, this home has both comfort and adventure. Get your appointment scheduled to see this one for yourself. Owner will consider seller financing with enough down.

  3. 2026-01-29
    price $150,000 998-char remark
    Show marketing remark (998 chars)

    Escape to the beauty of the Ozarks with this move-in-ready 3 bedroom 2 Bath home on 2 stunning acres! Perfect for a hobby farm or nature lover, this property is fully fenced, featuring great garden spots and a stocked pond. There is new fencing and a new gated entrance. Key features include recently renovated kitchen and bathrooms as well as brand new appliances a Generac generator and storm shelter for peace of mind. There is also a well and well house, a carport and 2 storage buildings. This home is handicap accessible inside and out. The property has no restrictions so you can do about anything you want. It is close to Blanchard Springs Caverns and the Ozark National Forrest which is practically in the back yard as well as the City park which is close too. Whether you are relaxing by the pond or taking in the beautiful views, this home has both comfort and adventure. Get your appointment scheduled to see this one for yourself. Owner will consider seller financing with enough down.

  4. 2026-01-17
    price $165,000 998-char remark
    Show marketing remark (998 chars)

    Escape to the beauty of the Ozarks with this move-in-ready 3 bedroom 2 Bath home on 2 stunning acres! Perfect for a hobby farm or nature lover, this property is fully fenced, featuring great garden spots and a stocked pond. There is new fencing and a new gated entrance. Key features include recently renovated kitchen and bathrooms as well as brand new appliances a Generac generator and storm shelter for peace of mind. There is also a well and well house, a carport and 2 storage buildings. This home is handicap accessible inside and out. The property has no restrictions so you can do about anything you want. It is close to Blanchard Springs Caverns and the Ozark National Forrest which is practically in the back yard as well as the City park which is close too. Whether you are relaxing by the pond or taking in the beautiful views, this home has both comfort and adventure. Get your appointment scheduled to see this one for yourself. Owner will consider seller financing with enough down.

  5. 2026-01-02
    price $170,000 998-char remark
    Show marketing remark (998 chars)

    Escape to the beauty of the Ozarks with this move-in-ready 3 bedroom 2 Bath home on 2 stunning acres! Perfect for a hobby farm or nature lover, this property is fully fenced, featuring great garden spots and a stocked pond. There is new fencing and a new gated entrance. Key features include recently renovated kitchen and bathrooms as well as brand new appliances a Generac generator and storm shelter for peace of mind. There is also a well and well house, a carport and 2 storage buildings. This home is handicap accessible inside and out. The property has no restrictions so you can do about anything you want. It is close to Blanchard Springs Caverns and the Ozark National Forrest which is practically in the back yard as well as the City park which is close too. Whether you are relaxing by the pond or taking in the beautiful views, this home has both comfort and adventure. Get your appointment scheduled to see this one for yourself. Owner will consider seller financing with enough down.

  6. 2025-12-12
    price $175,000 998-char remark
    Show marketing remark (998 chars)

    Escape to the beauty of the Ozarks with this move-in-ready 3 bedroom 2 Bath home on 2 stunning acres! Perfect for a hobby farm or nature lover, this property is fully fenced, featuring great garden spots and a stocked pond. There is new fencing and a new gated entrance. Key features include recently renovated kitchen and bathrooms as well as brand new appliances a Generac generator and storm shelter for peace of mind. There is also a well and well house, a carport and 2 storage buildings. This home is handicap accessible inside and out. The property has no restrictions so you can do about anything you want. It is close to Blanchard Springs Caverns and the Ozark National Forrest which is practically in the back yard as well as the City park which is close too. Whether you are relaxing by the pond or taking in the beautiful views, this home has both comfort and adventure. Get your appointment scheduled to see this one for yourself. Owner will consider seller financing with enough down.

  7. 2025-11-13
    price $179,900 998-char remark
    Show marketing remark (998 chars)

    Escape to the beauty of the Ozarks with this move-in-ready 3 bedroom 2 Bath home on 2 stunning acres! Perfect for a hobby farm or nature lover, this property is fully fenced, featuring great garden spots and a stocked pond. There is new fencing and a new gated entrance. Key features include recently renovated kitchen and bathrooms as well as brand new appliances a Generac generator and storm shelter for peace of mind. There is also a well and well house, a carport and 2 storage buildings. This home is handicap accessible inside and out. The property has no restrictions so you can do about anything you want. It is close to Blanchard Springs Caverns and the Ozark National Forrest which is practically in the back yard as well as the City park which is close too. Whether you are relaxing by the pond or taking in the beautiful views, this home has both comfort and adventure. Get your appointment scheduled to see this one for yourself. Owner will consider seller financing with enough down.

  8. 2025-10-27
    price $185,000 998-char remark
    Show marketing remark (998 chars)

    Escape to the beauty of the Ozarks with this move-in-ready 3 bedroom 2 Bath home on 2 stunning acres! Perfect for a hobby farm or nature lover, this property is fully fenced, featuring great garden spots and a stocked pond. There is new fencing and a new gated entrance. Key features include recently renovated kitchen and bathrooms as well as brand new appliances a Generac generator and storm shelter for peace of mind. There is also a well and well house, a carport and 2 storage buildings. This home is handicap accessible inside and out. The property has no restrictions so you can do about anything you want. It is close to Blanchard Springs Caverns and the Ozark National Forrest which is practically in the back yard as well as the City park which is close too. Whether you are relaxing by the pond or taking in the beautiful views, this home has both comfort and adventure. Get your appointment scheduled to see this one for yourself. Owner will consider seller financing with enough down.

  9. 2025-09-20
    listed $188,000 New Listing 998-char remark
    Show marketing remark (998 chars)

    Escape to the beauty of the Ozarks with this move-in-ready 3 bedroom 2 Bath home on 2 stunning acres! Perfect for a hobby farm or nature lover, this property is fully fenced, featuring great garden spots and a stocked pond. There is new fencing and a new gated entrance. Key features include recently renovated kitchen and bathrooms as well as brand new appliances a Generac generator and storm shelter for peace of mind. There is also a well and well house, a carport and 2 storage buildings. This home is handicap accessible inside and out. The property has no restrictions so you can do about anything you want. It is close to Blanchard Springs Caverns and the Ozark National Forrest which is practically in the back yard as well as the City park which is close too. Whether you are relaxing by the pond or taking in the beautiful views, this home has both comfort and adventure. Get your appointment scheduled to see this one for yourself. Owner will consider seller financing with enough down.

  10. 2024-09-19
    soldstatus $189,000
  11. 2024-09-13
    soldstatus $189,000 Sold 579-char remark
    Show marketing remark (579 chars)

    This 3 bedroom 2 bath home is located in Big Flat Arkansas which is close to several Arkansas attractions such as Blanchard Springs Caverns, The Ozark National Forest, The Buffalo River and Gravity BrewWorks. This property also has an easement through the back gate to the Ozark National Forrest and is really close to the Big Flat City Park. Home has a Generac Generator, New Stocked Pond, and a storm shelter right in the back yard. There is also a great garden spot. This property has it all and is fully handicap accessible. Don't miss out call today to see it for yourself.

  12. 2024-08-23
    status Under Contract 579-char remark
    Show marketing remark (579 chars)

    This 3 bedroom 2 bath home is located in Big Flat Arkansas which is close to several Arkansas attractions such as Blanchard Springs Caverns, The Ozark National Forest, The Buffalo River and Gravity BrewWorks. This property also has an easement through the back gate to the Ozark National Forrest and is really close to the Big Flat City Park. Home has a Generac Generator, New Stocked Pond, and a storm shelter right in the back yard. There is also a great garden spot. This property has it all and is fully handicap accessible. Don't miss out call today to see it for yourself.

  13. 2024-08-19
    listed $189,000 New Listing 579-char remark
    Show marketing remark (579 chars)

    This 3 bedroom 2 bath home is located in Big Flat Arkansas which is close to several Arkansas attractions such as Blanchard Springs Caverns, The Ozark National Forest, The Buffalo River and Gravity BrewWorks. This property also has an easement through the back gate to the Ozark National Forrest and is really close to the Big Flat City Park. Home has a Generac Generator, New Stocked Pond, and a storm shelter right in the back yard. There is also a great garden spot. This property has it all and is fully handicap accessible. Don't miss out call today to see it for yourself.

  14. 2022-06-30
    historical
  15. 2022-06-24
    soldstatus $135,000
  16. 2022-06-16
    soldstatus $135,000 Sold
  17. 2022-06-15
    status Under Contract
  18. 2022-06-02
    status Back on Market
  19. 2022-06-01
    historical
  20. 2022-05-16
    historical Take Backups
  21. 2022-04-18
    status Back on Market
  22. 2022-04-11
    historical Take Backups
  23. 2022-04-08
    price $135,000
  24. 2022-02-01
    listed $150,000 New Listing
  25. 2021-06-04
    soldstatus $65,000
  26. 1994-03-02
    soldstatus $18,000

ⓘ 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
$403 · $34/mo
Projected year-2 tax
$928 · $77/mo
Expected delta
+$525/yr (+$44/mo · 130.1%)

ⓘ 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 6/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$13,108
− Mortgage interest
−$8,122
− Property taxes
−$403
− Insurance
−$725
− Repairs & maintenance
−$1,049
− Management
−$1,049
− Depreciation
−$4,218
Taxable loss
−$2,458
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$590
After-tax cash flow
$692/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 View School District
NCES district ID
0510200
Math proficiency
34% ▼ -20.00%
Reading proficiency
41% ▼ -13.00%
Median HH income
$31,281
Composite
30.61/100
National rank
#6192
State rank
#107 of 238 in AR

Livability — Big Flat

Score
50/100
State rank
#481
US rank
#25586

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
449

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 (100%)
Race & ethnicity
White 100%
Common ancestry
Slovak 24% Lithuanian 12% Serbian 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
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

+705.6% since first listed
26 events — show timeline
  • 2026-04-06 Price Changed $145,000 CARMLS
  • 2026-03-30 Price Changed $148,000 CARMLS
  • 2026-01-29 Price Changed $150,000 CARMLS
  • 2026-01-17 Price Changed $165,000 CARMLS
  • 2026-01-02 Price Changed $170,000 CARMLS
  • 2025-12-12 Price Changed $175,000 CARMLS
  • 2025-11-13 Price Changed $179,900 CARMLS
  • 2025-10-27 Price Changed $185,000 CARMLS
  • 2025-09-20 Listed $188,000 CARMLS
  • 2024-09-19 Sold (Public Records) $189,000 Public Records
  • 2024-09-13 Sold (MLS) $189,000 CARMLS
  • 2024-08-23 Pending CARMLS
  • 2024-08-19 Listed $189,000 CARMLS
  • 2022-06-30 Listing Removed CARMLS
  • 2022-06-24 Sold (Public Records) $135,000 Public Records
  • 2022-06-16 Sold (MLS) $135,000 CARMLS
  • 2022-06-15 Pending CARMLS
  • 2022-06-02 Relisted CARMLS
  • 2022-06-01 Listing Removed CARMLS
  • 2022-05-16 Contingent CARMLS
  • 2022-04-18 Relisted CARMLS
  • 2022-04-11 Contingent CARMLS
  • 2022-04-08 Price Changed $135,000 CARMLS
  • 2022-02-01 Listed $150,000 CARMLS
  • 2021-06-04 Sold (Public Records) $65,000 Public Records
  • 1994-03-02 Sold (Public Records) $18,000 Public Records

Property tax history

+67.9%/yr

Latest (2023): $403 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…