CashFlowRE
Sign in Sign up
13121 Sioux Valley Cv
C+ Composite 60.65
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 +26.2/30.0
  • DSCR +8.9/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.7/10.0
  • Schools +4.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,900

13121 Sioux Valley Cv · Bauxite, AR 72002
5 bd · 3.0 ba · 2,240 sqft · Manufactured public records · 42 Days on market
Built 2006 1.32 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This Spacious Manufactured family home comes with 5 bedrooms and 3 baths. Sitting on 1.32 partially fenced acres in Saline County within the Bryant School District. This home is located on a cul de sac in a small quiet country subdivision, lot sits adjacent to timberland so no neighbors behind you! Only minutes away from I 30-4 30 and BassPro shop, convenient to Little Rock and Bryant.

Key facts

  • Ensuite
  • Large living room
  • Plenty of cabinets

Tags

LARGE LIVING ROOMCORNER ELECTRIC FIREPLACEPLENTY OF CABINETSSTAINLESS STEEL APPLIANCESPRIMARY BEDROOMENSUITE

Property features AI

Finance

  • Financial info: Financing available: FHA loan, Conventional loan, or Cash

Exterior

  • Parking: Road access via gravel and paved surfaces
  • Utilities: Public water; Septic system; Electric service via cooperative
  • Home design: Double wide (mobile) home; 1.32 acres lot; Located in Sioux Trail Phase III subdivision
  • Construction: Metal/vinyl siding; Composition roof; Crawl space foundation; Built as a double wide mobile home
  • Exterior features: Porch; Partially fenced yard; Level lot in a cul-de-sac within a subdivision

Interior

  • Kitchen: Free-standing stove; Microwave; Surface range; Dishwasher
  • Bedrooms: Includes den/family room and laundry (other rooms listed)
  • Flooring: Carpet; Laminate
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central electric heat; Central electric cooling
  • Interior features: Washer connection; Dryer connection (electric); Electric water heater; Walk-in shower; Wood-burning site-built fireplace
  • Laundry & utility: Laundry area with washer and dryer connections

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 5-bed/3.0-bath manufactured listed at $170k.

Deal economics

  • At list price, monthly cash flow is $434 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Recommended offer: $165k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% vs local median 3.3% in Bauxite — 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 63/100 on livability (#187 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D+, crime F, amenities F.
  • Bryant School District (suburban): math 49% / reading 48% proficiency, ranked #16 of 238 in AR (top 7%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 184 active listings in the ZIP; 446 units permitted in Saline County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Saline County population projected at +39% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $48k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($165k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y 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 $146k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $164,803 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 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
1.07%
Cap rate
9.36%
Cash-on-cash
10.94%
DSCR
1.49
GRM
7.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
0.0%
Equity multiple
1.00×
Total profit
$17
Equity at exit
$25,333
10-year hold
IRR
9.6%
Equity multiple
1.74×
Total profit
$35,270
Equity at exit
$14,690

Cash invested: $47,572 (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 72002

Home prices YoY
-11.0%
Active inventory
184
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,818 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$41 /mo · $486/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$382
Net cashflow
$434

Break-even live

Break-even rent $1,269
Max offer price $169,900
Occupancy floor 71%

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
$42,475
Closing costs
$5,097
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 21 events

  1. 2026-06-08
    days on market $169,900 Active 42 DOM
  2. 2026-06-07
    days on market $169,900 Active 41 DOM
  3. 2026-06-05
    days on market $169,900 Active 38 DOM
  4. 2026-06-03
    days on market $169,900 Active 37 DOM
  5. 2026-06-02
    days on market $169,900 Active 36 DOM
  6. 2026-06-01
    days on market $169,900 Active 35 DOM
  7. 2026-05-31
    days on market $169,900 Active 34 DOM
  8. 2026-05-31
    days on market $169,900 Active 33 DOM
  9. 2026-05-03
    price $169,900
  10. 2026-04-27
    listed $174,900 New Listing
  11. 2026-04-26
    historical
  12. 2026-03-09
    price $174,900
  13. 2026-01-01
    listed $185,000 New Listing
  14. 2023-04-04
    soldstatus $145,500
  15. 2023-03-31
    soldstatus $145,000 Sold 388-char remark
    Show marketing remark (388 chars)

    This Spacious Manufactured family home comes with 5 bedrooms and 3 baths. Sitting on 1.32 partially fenced acres in Saline County within the Bryant School District. This home is located on a cul de sac in a small quiet country subdivision, lot sits adjacent to timberland so no neighbors behind you! Only minutes away from I 30-4 30 and BassPro shop, convenient to Little Rock and Bryant.

  16. 2023-02-20
    status Under Contract 388-char remark
    Show marketing remark (388 chars)

    This Spacious Manufactured family home comes with 5 bedrooms and 3 baths. Sitting on 1.32 partially fenced acres in Saline County within the Bryant School District. This home is located on a cul de sac in a small quiet country subdivision, lot sits adjacent to timberland so no neighbors behind you! Only minutes away from I 30-4 30 and BassPro shop, convenient to Little Rock and Bryant.

  17. 2022-11-10
    status Back on Market 388-char remark
    Show marketing remark (388 chars)

    This Spacious Manufactured family home comes with 5 bedrooms and 3 baths. Sitting on 1.32 partially fenced acres in Saline County within the Bryant School District. This home is located on a cul de sac in a small quiet country subdivision, lot sits adjacent to timberland so no neighbors behind you! Only minutes away from I 30-4 30 and BassPro shop, convenient to Little Rock and Bryant.

  18. 2022-11-09
    status Under Contract 388-char remark
    Show marketing remark (388 chars)

    This Spacious Manufactured family home comes with 5 bedrooms and 3 baths. Sitting on 1.32 partially fenced acres in Saline County within the Bryant School District. This home is located on a cul de sac in a small quiet country subdivision, lot sits adjacent to timberland so no neighbors behind you! Only minutes away from I 30-4 30 and BassPro shop, convenient to Little Rock and Bryant.

  19. 2022-10-25
    price $164,900 388-char remark
    Show marketing remark (388 chars)

    This Spacious Manufactured family home comes with 5 bedrooms and 3 baths. Sitting on 1.32 partially fenced acres in Saline County within the Bryant School District. This home is located on a cul de sac in a small quiet country subdivision, lot sits adjacent to timberland so no neighbors behind you! Only minutes away from I 30-4 30 and BassPro shop, convenient to Little Rock and Bryant.

  20. 2022-09-30
    listed $169,000 New Listing 388-char remark
    Show marketing remark (388 chars)

    This Spacious Manufactured family home comes with 5 bedrooms and 3 baths. Sitting on 1.32 partially fenced acres in Saline County within the Bryant School District. This home is located on a cul de sac in a small quiet country subdivision, lot sits adjacent to timberland so no neighbors behind you! Only minutes away from I 30-4 30 and BassPro shop, convenient to Little Rock and Bryant.

  21. 2013-03-28
    soldstatus $16,000

ⓘ 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
$486 · $41/mo
Projected year-2 tax
$1,087 · $91/mo
Expected delta
+$601/yr (+$50/mo · 123.7%)

ⓘ 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 6/10 Major 7 d/yr ≥110°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 13% 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
$21,813
− Mortgage interest
−$9,517
− Property taxes
−$486
− Insurance
−$850
− Repairs & maintenance
−$1,745
− Management
−$1,745
− Depreciation
−$4,943
Taxable income
$2,528
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$607
After-tax cash flow
$4,598/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
Bryant School District
NCES district ID
0503690
Math proficiency
49% ▼ -13.00%
Reading proficiency
48% ▼ -8.00%
Median HH income
$57,578
Composite
42.28/100
National rank
#3266
State rank
#16 of 238 in AR

Livability — Bauxite

Score
63/100
State rank
#187
US rank
#15013

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

Population (ZIP)
21,386

Population outlook (Saline County) Hauer SSP2

Today (2025)
140,141 people
By 2030
151,233 · +7.9%
By 2040
173,100 · +23.5%
By 2050
194,368 · +38.7%
By 2075
245,295 · +75.0%
By 2100
279,117 · +99.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (65%)
Race & ethnicity
White 65% Black 20% Hispanic / Latino 10% Two or more races 7%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 3% Lithuanian 2% Serbian 1%
Foreign-born
6% · Canada
Languages at home
91% English-only · Spanish 8%

Political lean MEDSL · Saline

2024 margin
Solid R (+40.1) · D 28.8% · R 69.0% · Other 2.2%
2008→2024 swing
+0.8pp no change · 2008: -41.0pp · 2024: -40.1pp
All cycles
2024: R+40.1 2020: R+41.2 2016: R+43.5 2012: R+42.7 2008: R+41.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -27.89%
Current HPI
226.2889
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

+961.9% since first listed
13 events — show timeline
  • 2026-05-03 Price Changed $169,900 CARMLS
  • 2026-04-27 Listed $174,900 CARMLS
  • 2026-04-26 Listing Removed CARMLS
  • 2026-03-09 Price Changed $174,900 CARMLS
  • 2026-01-01 Listed $185,000 CARMLS
  • 2023-04-04 Sold (Public Records) $145,500 Public Records
  • 2023-03-31 Sold (MLS) $145,000 CARMLS
  • 2023-02-20 Pending CARMLS
  • 2022-11-10 Relisted CARMLS
  • 2022-11-09 Pending CARMLS
  • 2022-10-25 Price Changed $164,900 CARMLS
  • 2022-09-30 Listed $169,000 CARMLS
  • 2013-03-28 Sold (Public Records) $16,000 Public Records

Property tax history

+8.2%/yr

Latest (2025): $486 · -17.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…