CashFlowRE
Sign in Sign up
16 Iroquois Dr
C- Composite 51.51
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).

  • Cash flow +19.9/30.0
  • ARV discount +8.6/15.0
  • DSCR +6.3/10.0
  • 1% rule +5.3/10.0
  • Schools +3.4/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$130,000

16 Iroquois Dr · Cherokee Village, AR 72529
2 bd · 2.0 ba · 1,101 sqft · SingleFamily public records · 51 Days on market
Built 1996 0.29 ac lot $118/sqft · at area comps Est $133k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 16 Iroquois Drive in Cherokee Village — a charming and well-loved 2-bedroom, 2-bath home with great bones and tons of potential. Featuring beautiful hardwood and tile floors, an attached garage, and both a lovely front yard and a private backyard, this property offers comfort now and opportunity for the future. Inside, the layout is inviting and functional, with solid construction throughout. With a little fresh paint and a few thoughtful updates, this home could easily shine as a wonderful full-time residence, a reliable rental, or a smart investment property. Located in an easy-access area close to everything, 16 Iroquois Drive delivers convenience, charm, and value all in one package — and it’s priced to sell!!

Key facts

  • Solid construction
  • Attached garage
  • Private backyard

Tags

HARDWOOD AND TILE FLOORSATTACHED GARAGEFRONT YARDPRIVATE BACKYARDSOLID CONSTRUCTIONEASY-ACCESS AREA

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 2-bed/2.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $157 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Recommended offer: $126k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% vs local median 5.7% in Cherokee Village — 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 62/100 on livability (#227 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A, housing B+; Watch: schools F, amenities F, commute F.
  • Highland School District (town): math 43% / reading 39% proficiency, ranked #66 of 238 in AR (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 688 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 4 units permitted in Sharp County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $899 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Sharp County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $15k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $79k; list at $130k implies a 65% gain — meaningful room to come down on a strong offer.
Recommended offer $126,100 (3.0% below list)

Questions for the listing agent

  1. It's been on market 51 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 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?
  4. 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.
  5. 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.
  6. 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
1.03%
Cap rate
7.74%
Cash-on-cash
5.18%
DSCR
1.23
GRM
8.1

CMA / ARV

ARV (median comp)
$133,121
List price
$130,000
Delta
-2.34%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
275 Okmulgee Dr 0.18mi 2/1.5 1,232 (+12%) 3mo $130,000 $106 67
8 Enid Cir 0.40mi 2/1.5 1,008 (-8%) 6mo $154,500 $153 60
17 S Odessa Dr 0.40mi 2/1.0 1,008 (-8%) 15mo $60,000 $60 50
36 Delaware Dr 0.63mi 2/1.0 1,032 (-6%) 10mo $135,000 $131 48
10 Wekiva Dr 0.32mi 3/2.0 (+1) 1,204 (+9%) 20mo $125,000 $104 48
15 W Waketa Dr 0.67mi 2/1.0 972 (-12%) 7mo $88,000 $91 40
110 Iroquois Dr 0.69mi 2/1.0 1,056 (-4%) 23mo $90,000 $85 38
4 Delaware Dr 0.73mi 3/1.5 (+1) 1,236 (+12%) 20mo $110,000 $89 22

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
-8.2%
Equity multiple
0.70×
Total profit
$-11,032
Equity at exit
$19,383
10-year hold
IRR
1.3%
Equity multiple
1.09×
Total profit
$3,369
Equity at exit
$11,240

Cash invested: $36,400 (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
Only US state where non-payment is criminal. Strongly landlord-favorable; very few tenant protections.

ZIP-level market 72529

Home prices YoY
-18.2%
Active inventory
688
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,336 medium interval (Pro) →
Mortgage (P&I)
$682
Tax est. 1.5%
$162 /mo · $1,950/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$281
Net cashflow
$157

Break-even live

Break-even rent $1,137
Max offer price $130,000
Occupancy floor 83%

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
$32,500
Closing costs
$3,900
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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
128 W Lakeshore Dr Cherokee Village, AR 2.0 2.0 1344 $1,500 $1.12 43d 1 0.84mi
20 Micanoty Dr Cherokee Village, AR 2.0 1.5 992 $1,100 $1.11 43d 1 1.33mi

Listing history 19 events

  1. 2026-06-12
    statusdays on market $130,000 Under Contract 51 DOM
  2. 2026-06-09
    statusdays on market $130,000 Active 50 DOM
  3. 2026-06-08
    days on market $130,000 Price Change 49 DOM
  4. 2026-06-07
    days on market $130,000 Price Change 48 DOM
  5. 2026-06-07
    days on market $130,000 Price Change 47 DOM
  6. 2026-06-04
    days on market $130,000 Price Change 44 DOM
  7. 2026-06-03
    pricestatus $130,000 Price Change 43 DOM
  8. 2026-06-02
    days on market $140,000 Active 43 DOM
  9. 2026-06-01
    days on market $140,000 Active 42 DOM
  10. 2026-05-31
    days on market $140,000 Active 41 DOM
  11. 2026-05-31
    days on market $140,000 Active 40 DOM
  12. 2026-05-06
    price $140,000 752-char remark
    Show marketing remark (752 chars)

    Welcome to 16 Iroquois Drive in Cherokee Village — a charming and well-loved 2-bedroom, 2-bath home with great bones and tons of potential. Featuring beautiful hardwood and tile floors, an attached garage, and both a lovely front yard and a private backyard, this property offers comfort now and opportunity for the future. Inside, the layout is inviting and functional, with solid construction throughout. With a little fresh paint and a few thoughtful updates, this home could easily shine as a wonderful full-time residence, a reliable rental, or a smart investment property. Located in an easy-access area close to everything, 16 Iroquois Drive delivers convenience, charm, and value all in one package — and it’s priced to sell!!

  13. 2026-04-20
    listed $145,000 New Listing 752-char remark
    Show marketing remark (752 chars)

    Welcome to 16 Iroquois Drive in Cherokee Village — a charming and well-loved 2-bedroom, 2-bath home with great bones and tons of potential. Featuring beautiful hardwood and tile floors, an attached garage, and both a lovely front yard and a private backyard, this property offers comfort now and opportunity for the future. Inside, the layout is inviting and functional, with solid construction throughout. With a little fresh paint and a few thoughtful updates, this home could easily shine as a wonderful full-time residence, a reliable rental, or a smart investment property. Located in an easy-access area close to everything, 16 Iroquois Drive delivers convenience, charm, and value all in one package — and it’s priced to sell!!

  14. 2025-10-13
    historical
  15. 2025-01-10
    price $152,900
  16. 2025-01-09
    status Price Change
  17. 2024-10-30
    historical
  18. 2024-05-30
    listed $154,900 New Listing
  19. 2010-10-06
    soldstatus $79,000

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥108°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% 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
$16,035
− Mortgage interest
−$7,282
− Property taxes
−$1,950
− Insurance
−$650
− Repairs & maintenance
−$1,283
− Management
−$1,283
− Depreciation
−$3,782
Taxable loss
−$195
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$47
After-tax cash flow
$1,933/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
Highland School District
NCES district ID
0507770
Math proficiency
43% ▼ -7.00%
Reading proficiency
39% ▼ -9.00%
Median HH income
$32,066
Composite
33.63/100
National rank
#5400
State rank
#66 of 238 in AR

Livability — Cherokee Village

Score
62/100
State rank
#227
US rank
#17211

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Cherokee Village, AR
City population
5,090
Population (ZIP)
5,090

Population outlook (Sharp County) Hauer SSP2

Today (2025)
16,170 people
By 2030
15,711 · -2.8%
By 2040
14,974 · -7.4%
By 2050
14,420 · -10.8%
By 2075
13,235 · -18.2%
By 2100
11,492 · -28.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 5% Hispanic / Latino 4% Native American 2%
Common ancestry
Lithuanian 6% Italian 3% Romanian 3%
Foreign-born
1%

Political lean MEDSL · Sharp

2024 margin
Solid R (+62.7) · D 17.7% · R 80.4% · Other 1.9%
2008→2024 swing
-33.7pp toward R · 2008: -28.9pp · 2024: -62.7pp
All cycles
2024: R+62.7 2020: R+60.0 2016: R+54.7 2012: R+38.8 2008: R+28.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -40.53%
Current HPI
182.4438
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

+77.2% since first listed
8 events — show timeline
  • 2026-05-06 Price Changed $140,000 CARMLS
  • 2026-04-20 Listed $145,000 CARMLS
  • 2025-10-13 Listing Removed CARMLS
  • 2025-01-10 Price Changed $152,900 CARMLS
  • 2025-01-09 Relisted CARMLS
  • 2024-10-30 Listing Removed CARMLS
  • 2024-05-30 Listed $154,900 CARMLS
  • 2010-10-06 Sold (Public Records) $79,000 Public Records

Property tax history

-8.3%/yr

Latest (2025): $90 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…