CashFlowRE
Sign in Sign up
9120 Hobbtown Rd
B- Composite 67.72
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 +27.1/30.0
  • ARV discount +11.3/15.0
  • DSCR +9.4/10.0
  • 1% rule +7.3/10.0
  • Livability +3.2/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +1.3/10.0

$91,500

9120 Hobbtown Rd · Cedarville, AR 72952
3 bd · 1.0 ba · 1,216 sqft · Manufactured public records · 24 Days on market
Built 1999 0.94 ac lot $75/sqft · 9% below area Est $100k · 8% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

With some elbow grease and vision, this property could shine! Whether you're a seasoned investor or looking for your first project, don't miss this chance to grab a great deal in a beautiful setting. Quiet, private setting with mature trees. This 3 bedroom/ 2 bath is ideal for a rental, flip or weekend getaway project.

Key facts

  • 0.94 acre lot
  • Built 1999
  • Listed 24 days

Property features AI

Finance

  • Other: $170 annual tax (listed); Directions: HWY 59 north to Cedarville, turn on HWY 162 — mobile on left

Exterior

  • Utilities: Public water available; Septic tank; Electric service available; Propane available
  • Home design: Residential mobile home; Single-story
  • Construction: Aluminum siding; Metal roof; Manufactured home — SUNS BW-593
  • Exterior features: Wooded lot; Publicly maintained road access; No fencing

Interior

  • Kitchen: Dishwasher; Range; Electric water heater
  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heat; Electric cooling; Ceiling fan(s) for cooling
  • Interior features: Ceiling fans; Eat-in kitchen; Walk-in closets; Blinds
  • Laundry & utility: Washer hookup; Electric dryer hookup

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/1.0-bath manufactured listed at $92k.

Deal economics

  • At list price, monthly cash flow is $258 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $92k).
  • Recommended offer: $90k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 65/100 on livability (#155 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: employment C-, amenities F, commute F.
  • Alma School District (suburban): math 34% / reading 37% proficiency, ranked #111 of 238 in AR (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Alma Primary School (701 students, 47% FRL); Alma Middle School (math 42% / reading 41%, grade F, #81 of 201 statewide, top 40%, 716 students, 44% FRL); Alma High School (math 25% / reading 38%, grade F, #128 of 292 statewide, top 44%, 1,003 students, 38% FRL) — zoned schools at 43% FRL track the district average.
  • Market conditions: 19 active listings in the ZIP; 47 units permitted in Crawford County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $633 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Crawford County population projected to shrink 7% 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 $26k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($90k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 6→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $90,127 (1.5% below list)

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. 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?
  3. 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.
  4. 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.
  5. 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
1.23%
Cap rate
9.68%
Cash-on-cash
12.09%
DSCR
1.54
GRM
6.8

CMA / ARV

ARV (median comp)
$100,000
List price
$91,500
Delta
-8.50%
Verdict
FAIR
Comps
1 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9120 Hobbtown Rd 0.00mi 3/2.0 1,216 (0%) 0mo $100,000 $82 96

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
1.7%
Equity multiple
1.06×
Total profit
$1,629
Equity at exit
$13,643
10-year hold
IRR
11.3%
Equity multiple
1.88×
Total profit
$22,656
Equity at exit
$7,911

Cash invested: $25,620 (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 72952

Home prices YoY
-2.6%
Active inventory
19
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,127 medium interval (Pro) →
Mortgage (P&I)
$480
Tax est. 1.5%
$114 /mo · $1,372/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$237
Net cashflow
$258

Break-even live

Break-even rent $800
Max offer price $91,500
Occupancy floor 72%

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
$22,875
Closing costs
$2,745
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 7 events

  1. 2026-05-18
    status Pending 399-char remark
  2. 2026-04-23
    listed $91,500 Active 399-char remark
  3. 2025-10-31
    soldstatus $35,000 Closed 320-char remark
    Show marketing remark (320 chars)

    With some elbow grease and vision, this property could shine! Whether you're a seasoned investor or looking for your first project, don't miss this chance to grab a great deal in a beautiful setting. Quiet, private setting with mature trees. This 3 bedroom/ 2 bath is ideal for a rental, flip or weekend getaway project.

  4. 2025-07-10
    status Pending 320-char remark
    Show marketing remark (320 chars)

    With some elbow grease and vision, this property could shine! Whether you're a seasoned investor or looking for your first project, don't miss this chance to grab a great deal in a beautiful setting. Quiet, private setting with mature trees. This 3 bedroom/ 2 bath is ideal for a rental, flip or weekend getaway project.

  5. 2025-07-09
    listed $35,000 Active 320-char remark
    Show marketing remark (320 chars)

    With some elbow grease and vision, this property could shine! Whether you're a seasoned investor or looking for your first project, don't miss this chance to grab a great deal in a beautiful setting. Quiet, private setting with mature trees. This 3 bedroom/ 2 bath is ideal for a rental, flip or weekend getaway project.

  6. 2008-02-06
    soldstatus $23,000
  7. 2007-03-21
    soldstatus $28,000

ⓘ 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 6/10 Major
  • 🌡 Heat 5/10 Major 6 d/yr ≥109°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 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
$13,526
− Mortgage interest
−$5,125
− Property taxes
−$1,372
− Insurance
−$458
− Repairs & maintenance
−$1,082
− Management
−$1,082
− Depreciation
−$2,662
Taxable income
$1,744
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$419
After-tax cash flow
$2,679/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
Alma School District
NCES district ID
0502250
Math proficiency
34% ▼ -17.00%
Reading proficiency
37% ▼ -7.00%
Median HH income
$45,566
Composite
30.34/100
National rank
#6264
State rank
#111 of 238 in AR

Livability — Cedarville

Score
65/100
State rank
#155
US rank
#13299

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
1,804
Population (ZIP)
2,021

Population outlook (Crawford County) Hauer SSP2

Today (2025)
62,108 people
By 2030
61,519 · -0.9%
By 2040
59,735 · -3.8%
By 2050
57,521 · -7.4%
By 2075
53,143 · -14.4%
By 2100
49,596 · -20.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Two or more races 23%
Common ancestry
German 5% Italian 3% Slovak 1%
Foreign-born
7% · Canada

Political lean MEDSL · Crawford

2024 margin
Solid R (+58.2) · D 19.9% · R 78.1% · Other 2.0%
2008→2024 swing
-12.1pp toward R · 2008: -46.0pp · 2024: -58.2pp
All cycles
2024: R+58.2 2020: R+56.7 2016: R+55.0 2012: R+49.9 2008: R+46.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -7.30%
Current HPI
274.3669
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

+257.1% since first listed
8 events — show timeline
  • 2026-06-12 Sold (MLS) $100,000 WRVBOR
  • 2026-05-18 Pending WRVBOR
  • 2026-04-23 Listed $91,500 WRVBOR
  • 2025-10-31 Sold (MLS) $35,000 WRVBOR
  • 2025-07-10 Pending WRVBOR
  • 2025-07-09 Listed $35,000 WRVBOR
  • 2008-02-06 Sold (Public Records) $23,000 Public Records
  • 2007-03-21 Sold (Public Records) $28,000 Public Records

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…