CashFlowRE
Sign in Sign up
126 Cedar Ave
B- Composite 68.87
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +5.0/10.0
  • Schools +3.3/10.0
  • ARV discount +3.2/15.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.0/5.0

$37,500

126 Cedar Ave · Norman, AR 71960
1 bd · 1.5 ba · 600 sqft · Manufactured · 20 Days on market
Built 1971 Fair condition 1.16 ac lot Est $34k · 10% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investors, don't miss this opportunity! 2 bed 1 bath mobile home situated on four lots with plenty of potential for rental income. Great investment property with room to grow. ! It is a fixer-up property.

Key facts

  • 1.16 acre lot
  • Garage
  • Built 1971

Property features AI

Finance

  • Other: Approximately 1.16 acres (source: courthouse)

Exterior

  • Parking: Detached carport for 2 cars
  • Utilities: Public water; Municipal electric (Entergy); Natural gas
  • Home design: Mobile home; Metal and vinyl siding with wood elements
  • Construction: Metal roof; Crawl space foundation
  • Exterior features: Front porch; Outside storage area; Paved road access; Sloped and level areas on lot

Interior

  • Kitchen: Free‑standing stove
  • Bedrooms: Bonus room (unfinished space)
  • Flooring: Vinyl
  • Bathrooms: 1 full bath; 1 half bath
  • Heating & cooling: Central electric heat; Window air units
  • Interior features: Washer connection; Gas water heater; Insulated windows; Walls/ceilings: Other (see remarks)
  • Laundry & utility: Washer connection

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 1-bed/1.5-bath manufactured listed at $38k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $269 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($752 rent vs $38k).
  • Recommended offer: $37k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 58/100 on livability (#324 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment C-, schools F, crime F.
  • Caddo Hills School District (rural): math 42% / reading 39% proficiency, ranked #69 of 238 in AR (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 20 active listings in the ZIP.

Forward outlook

  • In year one you build about $1k of equity ($259 loan paydown + $1k appreciation (3.0% local appreciation)).
  • Montgomery County population projected at -37% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $10k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($37k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 6y 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 $27k; 39% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; moderate wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $36,937 (1.5% below list)

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. 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.
  8. 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.
  9. 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
2.01%
Cap rate
17.01%
Cash-on-cash
38.29%
DSCR
2.70
GRM
4.2

CMA / ARV

ARV (on-the-fly)
$34,200
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
126 Cedar Ave 0.00mi 1/1.5 600 (0%) 0mo $34,000 $57 100
126 Cedar Ave 0.00mi 2/1.0 (+1) 600 (0%) 12mo $27,000 $45 83

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
36.6%
Equity multiple
3.06×
Total profit
$21,676
Equity at exit
$16,862
10-year hold
IRR
36.7%
Equity multiple
6.07×
Total profit
$53,268
Equity at exit
$25,986

Cash invested: $10,500 (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 71960

Active inventory
20
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$752 medium interval (Pro) →
Mortgage (P&I)
$197
Tax est. 1.5%
$47 /mo · $562/yr
Insurance
$16
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$158
Net cashflow
$269

Break-even live

Break-even rent $412
Max offer price $37,500
Occupancy floor 59%

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
$9,375
Closing costs
$1,125
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 24 events

  1. 2026-06-09
    status $37,500 Under Contract 20 DOM
  2. 2026-06-08
    days on market $37,500 Active 20 DOM
  3. 2026-06-07
    days on market $37,500 Active 19 DOM
  4. 2026-06-07
    days on market $37,500 Active 18 DOM
  5. 2026-06-04
    days on market $37,500 Active 15 DOM
  6. 2026-06-02
    days on market $37,500 Active 14 DOM
  7. 2026-06-01
    days on market $37,500 Active 13 DOM
  8. 2026-05-31
    days on market $37,500 Active 12 DOM
  9. 2026-05-31
    days on market $37,500 Active 11 DOM
  10. 2026-05-19
    listed $37,500 Active 204-char remark
    Show marketing remark (204 chars)

    Investors, don't miss this opportunity! 2 bed 1 bath mobile home situated on four lots with plenty of potential for rental income. Great investment property with room to grow. ! It is a fixer-up property.

  11. 2026-05-19
    listed $37,500 New Listing
    Show marketing remark (204 chars)

    Investors, don't miss this opportunity! 2 bed 1 bath mobile home situated on four lots with plenty of potential for rental income. Great investment property with room to grow. ! It is a fixer-up property.

  12. 2025-07-01
    status Under Contract 229-char remark
    Show marketing remark (229 chars)

    Investment Opportunity Awaits in Montgomery County on 4 lots!! 2 Bedrooms, 1 bath mobile home with recent flooring updates, newer window units, etc. The property has room to place another mobile home to generate even more income.

  13. 2025-06-30
    soldstatus $27,000 Sold 229-char remark
    Show marketing remark (229 chars)

    Investment Opportunity Awaits in Montgomery County on 4 lots!! 2 Bedrooms, 1 bath mobile home with recent flooring updates, newer window units, etc. The property has room to place another mobile home to generate even more income.

  14. 2025-06-30
    soldstatus $27,000 Closed
    Show marketing remark (229 chars)

    Investment Opportunity Awaits in Montgomery County on 4 lots!! 2 Bedrooms, 1 bath mobile home with recent flooring updates, newer window units, etc. The property has room to place another mobile home to generate even more income.

  15. 2025-06-13
    historical Active Under Contract
    Show marketing remark (229 chars)

    Investment Opportunity Awaits in Montgomery County on 4 lots!! 2 Bedrooms, 1 bath mobile home with recent flooring updates, newer window units, etc. The property has room to place another mobile home to generate even more income.

  16. 2025-06-13
    historical Take Backups 229-char remark
    Show marketing remark (229 chars)

    Investment Opportunity Awaits in Montgomery County on 4 lots!! 2 Bedrooms, 1 bath mobile home with recent flooring updates, newer window units, etc. The property has room to place another mobile home to generate even more income.

  17. 2025-06-11
    listed $27,000 Active
  18. 2025-06-10
    listed $27,000 New Listing 229-char remark
    Show marketing remark (229 chars)

    Investment Opportunity Awaits in Montgomery County on 4 lots!! 2 Bedrooms, 1 bath mobile home with recent flooring updates, newer window units, etc. The property has room to place another mobile home to generate even more income.

  19. 2020-08-26
    status Under Contract
  20. 2020-08-26
    soldstatus $14,500 Sold
  21. 2020-08-26
    soldstatus $14,500
  22. 2020-08-11
    historical Take Backups
  23. 2020-08-03
    listed $17,500 New Listing
  24. 2020-08-03
    listed $17,500

ⓘ 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 9/10 Extreme FEMA zone X · 99% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$9,026
− Mortgage interest
−$2,101
− Property taxes
−$562
− Insurance
−$985
− Repairs & maintenance
−$722
− Management
−$722
− Depreciation
−$1,091
Taxable income
$2,843
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$682
After-tax cash flow
$2,541/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.

Condition & rehab AI · 12 photos

Fair 40/100 Moderate rehab

A mobile home with basic amenities and potential for moderate renovations to increase its value.

Repairs flagged

  • Major kitchen cabinets — cabinets not fully assembled
  • Minor HVAC unit — basic unit, may need cleaning

Value-add opportunities

  • Both paint interior walls — enhances appearance and value
  • Both install modern kitchen cabinets — improves functionality and appeal
  • Both upgrade HVAC unit — improves comfort and energy efficiency

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · cabinets not fully assembled Major $15,000–50,000
HVAC unit · basic unit, may need cleaning Minor $500–3,000
Total estimated repair cost · 2 items $15,500–53,000

Value-add ROI direction

  • Both paint interior walls — enhances appearance and value
  • Both install modern kitchen cabinets — improves functionality and appeal
  • Both upgrade HVAC unit — improves comfort and energy efficiency

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Caddo Hills School District
NCES district ID
0503770
Math proficiency
42% ▼ -6.00%
Reading proficiency
39% ▼ -9.00%
Median HH income
$31,467
Composite
33.16/100
National rank
#5547
State rank
#69 of 238 in AR

Livability — Norman

Score
58/100
State rank
#324
US rank
#21254

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Norman, AR
Population (ZIP)
1,202

Population outlook (Montgomery County) Hauer SSP2

Today (2025)
7,889 people
By 2030
7,283 · -7.7%
By 2040
6,086 · -22.9%
By 2050
5,005 · -36.6%
By 2075
3,310 · -58.0%
By 2100
2,271 · -71.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 7% Hispanic / Latino 6% Black 2% Asian 2%
Hispanic origin (detail)
Common ancestry
European 3% Slovak 2% Italian 2%
Foreign-born
1% · Vietnam
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Montgomery

2024 margin
Solid R (+63.2) · D 17.4% · R 80.6% · Other 2.0%
2008→2024 swing
-28.0pp toward R · 2008: -35.1pp · 2024: -63.2pp
All cycles
2024: R+63.2 2020: R+59.8 2016: R+53.4 2012: R+42.6 2008: R+35.1

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

+114.3% since first listed
15 events — show timeline
  • 2026-05-19 Listed $37,500 CARMLS
  • 2026-05-19 Listed $37,500 HSBOR
  • 2025-07-01 Pending CARMLS
  • 2025-06-30 Sold (MLS) $27,000 HSBOR
  • 2025-06-30 Sold (MLS) $27,000 CARMLS
  • 2025-06-13 Contingent HSBOR
  • 2025-06-13 Contingent CARMLS
  • 2025-06-11 Listed $27,000 HSBOR
  • 2025-06-10 Listed $27,000 CARMLS
  • 2020-08-26 Pending CARMLS
  • 2020-08-26 Sold (MLS) $14,500 HSBOR
  • 2020-08-26 Sold (MLS) $14,500 CARMLS
  • 2020-08-11 Contingent CARMLS
  • 2020-08-03 Listed $17,500 HSBOR
  • 2020-08-03 Listed $17,500 CARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…