CashFlowRE
Sign in Sign up
5305 Hwy 157 N
B- Composite 67.42
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 +28.5/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.9/10.0
  • ARV discount +7.5/15.0
  • Appreciation +3.6/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0

$79,500

5305 Hwy 157 N · Pleasant Plains, AR 72081
3 bd · 2.0 ba · 1,216 sqft · Manufactured public records · 154 Days on market
Built 1996 4.50 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover the perfect blend of privacy and convenience with this 4.5 acre property located just a short drive from Pleasant Plains, Searcy, and Batesville. Ideal for a Homestead or hobby farm, the land is partially cleared with remaining wooded areas, offering a great mix of open space and natural beauty. The property features a pond, a weather creek, and a small shop, with a lean to you could park your vehicle or store your tools. A 3 bedroom 2 bath mobile home is already in place, tied down, and livable, though it will need some updates and repairs. A new HVAC system is a great Headstart for the next owner. With utilities in place and room to improve, build, or expand, this property offers excellent potential for someone looking to create their own rual retreat while staying close to town. Come check out this possibilities this property has to offer!

Key facts

  • Pond
  • Small shop
  • 4.5 acre property

Tags

4.5 ACRE PROPERTYPARTIALLY CLEARED LANDWOODED AREASPONDWEATHER CREEKSMALL SHOP

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/2.0-bath manufactured listed at $80k.

Deal economics

  • At list price, monthly cash flow is $192 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 60/100 on livability (#259 in AR) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, amenities F, commute F.
  • Midland School District (rural): math 19% / reading 28% proficiency, ranked #191 of 238 in AR (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 26 active listings in the ZIP; 219 units permitted in White County in 2024 (36 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-2.8%/yr); year-one equity from $550 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • White County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-2.8% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 154 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago; this cycle's ask has dropped $20k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $35k; list at $80k implies a 127% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; 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 $69,960 (12.0% below list)

Questions for the listing agent

  1. It's been on market 154 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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.
  7. 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.
  8. 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
1.29%
Cap rate
10.20%
Cash-on-cash
13.95%
DSCR
1.62
GRM
6.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-2.75% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
0.3%
Equity multiple
1.01×
Total profit
$255
Equity at exit
$12,740
10-year hold
IRR
9.6%
Equity multiple
1.76×
Total profit
$16,936
Equity at exit
$8,406

Cash invested: $22,260 (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 72081

Home prices YoY
-1.2%
Active inventory
26
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,023 medium interval (Pro) →
Mortgage (P&I)
$417
Tax est. 1.5%
$99 /mo · $1,192/yr
Insurance
$33
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$215
Net cashflow
$192

Break-even live

Break-even rent $780
Max offer price $79,500
Occupancy floor 76%

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
$19,875
Closing costs
$2,385
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 25 events

  1. 2026-06-19
    days on market $79,500 Active 154 DOM
  2. 2026-06-18
    days on market $79,500 Active 153 DOM
  3. 2026-06-17
    days on market $79,500 Active 152 DOM
  4. 2026-06-16
    days on market $79,500 Active 151 DOM
  5. 2026-06-15
    days on market $79,500 Active 150 DOM
  6. 2026-06-14
    days on market $79,500 Active 148 DOM
  7. 2026-06-12
    statusdays on market $79,500 Active 147 DOM
  8. 2026-06-09
    days on market $79,500 Price Change 144 DOM
  9. 2026-06-08
    days on market $79,500 Price Change 143 DOM
  10. 2026-06-07
    days on market $79,500 Price Change 142 DOM
  11. 2026-06-05
    pricestatusdays on market $79,500 Price Change 140 DOM
  12. 2026-06-03
    days on market $89,500 Active 138 DOM
  13. 2026-06-02
    days on market $89,500 Active 137 DOM
  14. 2026-06-01
    days on market $89,500 Active 136 DOM
  15. 2026-05-31
    days on market $89,500 Active 135 DOM
  16. 2026-05-30
    days on market $89,500 Active 134 DOM
  17. 2026-04-14
    status Back on Market 863-char remark
    Show marketing remark (863 chars)

    Discover the perfect blend of privacy and convenience with this 4.5 acre property located just a short drive from Pleasant Plains, Searcy, and Batesville. Ideal for a Homestead or hobby farm, the land is partially cleared with remaining wooded areas, offering a great mix of open space and natural beauty. The property features a pond, a weather creek, and a small shop, with a lean to you could park your vehicle or store your tools. A 3 bedroom 2 bath mobile home is already in place, tied down, and livable, though it will need some updates and repairs. A new HVAC system is a great Headstart for the next owner. With utilities in place and room to improve, build, or expand, this property offers excellent potential for someone looking to create their own rual retreat while staying close to town. Come check out this possibilities this property has to offer!

  18. 2026-04-14
    historical 863-char remark
    Show marketing remark (863 chars)

    Discover the perfect blend of privacy and convenience with this 4.5 acre property located just a short drive from Pleasant Plains, Searcy, and Batesville. Ideal for a Homestead or hobby farm, the land is partially cleared with remaining wooded areas, offering a great mix of open space and natural beauty. The property features a pond, a weather creek, and a small shop, with a lean to you could park your vehicle or store your tools. A 3 bedroom 2 bath mobile home is already in place, tied down, and livable, though it will need some updates and repairs. A new HVAC system is a great Headstart for the next owner. With utilities in place and room to improve, build, or expand, this property offers excellent potential for someone looking to create their own rual retreat while staying close to town. Come check out this possibilities this property has to offer!

  19. 2026-04-01
    price $89,500 863-char remark
    Show marketing remark (863 chars)

    Discover the perfect blend of privacy and convenience with this 4.5 acre property located just a short drive from Pleasant Plains, Searcy, and Batesville. Ideal for a Homestead or hobby farm, the land is partially cleared with remaining wooded areas, offering a great mix of open space and natural beauty. The property features a pond, a weather creek, and a small shop, with a lean to you could park your vehicle or store your tools. A 3 bedroom 2 bath mobile home is already in place, tied down, and livable, though it will need some updates and repairs. A new HVAC system is a great Headstart for the next owner. With utilities in place and room to improve, build, or expand, this property offers excellent potential for someone looking to create their own rual retreat while staying close to town. Come check out this possibilities this property has to offer!

  20. 2026-03-31
    price $94,500 863-char remark
    Show marketing remark (863 chars)

    Discover the perfect blend of privacy and convenience with this 4.5 acre property located just a short drive from Pleasant Plains, Searcy, and Batesville. Ideal for a Homestead or hobby farm, the land is partially cleared with remaining wooded areas, offering a great mix of open space and natural beauty. The property features a pond, a weather creek, and a small shop, with a lean to you could park your vehicle or store your tools. A 3 bedroom 2 bath mobile home is already in place, tied down, and livable, though it will need some updates and repairs. A new HVAC system is a great Headstart for the next owner. With utilities in place and room to improve, build, or expand, this property offers excellent potential for someone looking to create their own rual retreat while staying close to town. Come check out this possibilities this property has to offer!

  21. 2026-01-15
    listed $99,500 New Listing 863-char remark
    Show marketing remark (863 chars)

    Discover the perfect blend of privacy and convenience with this 4.5 acre property located just a short drive from Pleasant Plains, Searcy, and Batesville. Ideal for a Homestead or hobby farm, the land is partially cleared with remaining wooded areas, offering a great mix of open space and natural beauty. The property features a pond, a weather creek, and a small shop, with a lean to you could park your vehicle or store your tools. A 3 bedroom 2 bath mobile home is already in place, tied down, and livable, though it will need some updates and repairs. A new HVAC system is a great Headstart for the next owner. With utilities in place and room to improve, build, or expand, this property offers excellent potential for someone looking to create their own rual retreat while staying close to town. Come check out this possibilities this property has to offer!

  22. 2023-02-27
    soldstatus $35,000 Sold 144-char remark
    Show marketing remark (144 chars)

    3 bed 2 bath mobile on 4.5 acres. Has a pond on property And shop with electricity and water ran too it Country setting great piece of property

  23. 2023-02-27
    soldstatus $35,000
    Show marketing remark (144 chars)

    3 bed 2 bath mobile on 4.5 acres. Has a pond on property And shop with electricity and water ran too it Country setting great piece of property

  24. 2023-01-30
    status Under Contract 144-char remark
    Show marketing remark (144 chars)

    3 bed 2 bath mobile on 4.5 acres. Has a pond on property And shop with electricity and water ran too it Country setting great piece of property

  25. 2023-01-27
    listed $35,000 New Listing 144-char remark
    Show marketing remark (144 chars)

    3 bed 2 bath mobile on 4.5 acres. Has a pond on property And shop with electricity and water ran too it Country setting great piece of property

ⓘ 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 (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 5% 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
$12,276
− Mortgage interest
−$4,453
− Property taxes
−$1,192
− Insurance
−$1,195
− Repairs & maintenance
−$982
− Management
−$982
− Depreciation
−$2,313
Taxable income
$1,158
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$278
After-tax cash flow
$2,030/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
Midland School District
NCES district ID
0500020
Math proficiency
19% ▼ -2.00%
Reading proficiency
28% ▼ -3.00%
Median HH income
$38,543
Composite
19.69/100
National rank
#8726
State rank
#191 of 238 in AR

Livability — Pleasant Plains

Score
60/100
State rank
#259
US rank
#18735

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
7,505

Population outlook (White County) Hauer SSP2

Today (2025)
82,310 people
By 2030
83,861 · +1.9%
By 2040
86,492 · +5.1%
By 2050
88,246 · +7.2%
By 2075
91,307 · +10.9%
By 2100
91,548 · +11.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 6% Hispanic / Latino 2% Asian 2%
Common ancestry
Italian 1% Scottish 1%
Foreign-born
2% · Canada, China
Languages at home
97% English-only · Spanish 2% Chinese 1%

Political lean MEDSL · White

2024 margin
Solid R (+61.2) · D 18.3% · R 79.5% · Other 2.2%
2008→2024 swing
-14.0pp toward R · 2008: -47.2pp · 2024: -61.2pp
All cycles
2024: R+61.2 2020: R+58.9 2016: R+57.9 2012: R+53.7 2008: R+47.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -2.75%
Current HPI
226.8475
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

+155.7% since first listed
9 events — show timeline
  • 2026-04-14 Relisted CARMLS
  • 2026-04-14 Listing Removed CARMLS
  • 2026-04-01 Price Changed $89,500 CARMLS
  • 2026-03-31 Price Changed $94,500 CARMLS
  • 2026-01-15 Listed $99,500 CARMLS
  • 2023-02-27 Sold (Public Records) $35,000 Public Records
  • 2023-02-27 Sold (MLS) $35,000 CARMLS
  • 2023-01-30 Pending CARMLS
  • 2023-01-27 Listed $35,000 CARMLS

Property tax history

-6.5%/yr

Latest (2020): $109 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…