CashFlowRE
Sign in Sign up
501 W Alfred St
B Composite 73.58
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
  • DSCR +10.0/10.0
  • 1% rule +8.7/10.0
  • ARV discount +7.5/15.0
  • Appreciation +6.3/10.0
  • Schools +3.3/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$94,500

501 W Alfred St · Fouke, AR 71837
3 bd · 1.0 ba · 1,876 sqft · Manufactured public records · 56 Days on market
Built 2000 0.50 ac lot

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

Listing remarks MLS

Well-maintained 3-bedroom, 2-bath single wide mobile home offering comfort and functionality. This home features a spacious layout with a welcoming living area, a practical kitchen, complete with a convenient laundry room just off of it. Step outside to enjoy both a covered front and back deck. There are 2 mobile homes being sold separately on this parcel. * * * * Bundle opportunity with negotiable pricing. * * * * Great investment opportunity!!!

Key facts

  • Covered back deck
  • Practical kitchen
  • Covered front deck

Tags

SPACIOUS LAYOUTWELCOMING LIVING AREAPRACTICAL KITCHENCONVENIENT LAUNDRY ROOMCOVERED FRONT DECKCOVERED BACK DECK

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 $94k.

Deal economics

  • At list price, monthly cash flow is $367 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $94k).
  • Recommended offer: $92k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 57/100 on livability (#373 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: schools D+, crime F, amenities F.
  • Fouke School District (rural): math 37% / reading 40% proficiency, ranked #75 of 238 in AR (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 26 active listings in the ZIP; 21 units permitted in Miller County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($653 loan paydown + $2k appreciation (2.6% local appreciation)).
  • Miller County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (2.6% appreciation + 3.0% rent growth), your $26k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 56 days — a 3% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $60k; list at $94k implies a 57% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $91,665 (3.0% below list)

Questions for the listing agent

  1. It's been on market 56 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
1.37%
Cap rate
10.95%
Cash-on-cash
16.63%
DSCR
1.74
GRM
6.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

2.62% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
22.3%
Equity multiple
2.24×
Total profit
$32,880
Equity at exit
$40,496
10-year hold
IRR
23.6%
Equity multiple
4.28×
Total profit
$86,732
Equity at exit
$60,900

Cash invested: $26,460 (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 71837

Home prices YoY
0.9%
Active inventory
26
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,291 medium interval (Pro) →
Mortgage (P&I)
$496
Tax est. 1.5%
$118 /mo · $1,418/yr
Insurance
$39
HOA
$0
Vacancy / Maint / Mgmt
$271
Net cashflow
$367

Break-even live

Break-even rent $827
Max offer price $94,500
Occupancy floor 67%

Sensitivity live

Price -10% $432 -5% $399 +0% $367 +5% $334 +10% $301
Rent -10% $265 -5% $316 +0% $367 +5% $418 +10% $469
Rate -1.0pp $414 -0.5pp $391 base $367 +0.5pp $342 +1.0pp $317

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
$23,625
Closing costs
$2,835
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 5 events

  1. 2026-06-01
    days on market $94,500 Active 56 DOM
  2. 2026-05-31
    days on market $94,500 Active 55 DOM
  3. 2026-05-30
    days on market $94,500 Active 54 DOM
  4. 2026-04-06
    listed $94,500 Active 463-char remark
    Show marketing remark (463 chars)

    Well-maintained 3-bedroom, 2-bath single wide mobile home offering comfort and functionality. This home features a spacious layout with a welcoming living area, a practical kitchen, complete with a convenient laundry room just off of it. Step outside to enjoy both a covered front and back deck. There are 2 mobile homes being sold separately on this parcel. * * * * Bundle opportunity with negotiable pricing. * * * * Great investment opportunity!!!

  5. 2025-01-17
    soldstatus $60,000

ⓘ 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 7/10 Severe 7 d/yr ≥111°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$15,489
− Mortgage interest
−$5,293
− Property taxes
−$1,418
− Insurance
−$472
− Repairs & maintenance
−$1,239
− Management
−$1,239
− Depreciation
−$2,749
Taxable income
$3,079
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$739
After-tax cash flow
$3,661/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
Fouke School District
NCES district ID
0506360
Math proficiency
37% ▼ -10.00%
Reading proficiency
40% ▼ -6.00%
Median HH income
$43,624
Composite
32.63/100
National rank
#5666
State rank
#75 of 238 in AR

Livability — Fouke

Score
57/100
State rank
#373
US rank
#22350

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fouke, AR
Population (ZIP)
4,850

Population outlook (Miller County) Hauer SSP2

Today (2025)
44,197 people
By 2030
43,844 · -0.8%
By 2040
42,680 · -3.4%
By 2050
41,024 · -7.2%
By 2075
35,685 · -19.3%
By 2100
28,325 · -35.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Hispanic / Latino 9% Two or more races 3% Native American 1%
Hispanic origin (detail)
Mexican 6% Puerto Rican 2%
Common ancestry
Iranian 3% Lithuanian 1% Scotch-Irish 1%
Foreign-born
1%

Political lean MEDSL · Miller

2024 margin
Solid R (+51.1) · D 23.9% · R 74.9% · Other 1.2%
2008→2024 swing
-17.6pp toward R · 2008: -33.5pp · 2024: -51.1pp
All cycles
2024: R+51.1 2020: R+46.4 2016: R+43.8 2012: R+39.8 2008: R+33.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.62%
Current HPI
288.5306
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

+57.5% since first listed
2 events — show timeline
  • 2026-04-06 Listed $94,500 TBOR
  • 2025-01-17 Sold (Public Records) $60,000 Public Records

Property tax history

+6.6%/yr

Latest (2025): $177 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…