CashFlowRE
Sign in Sign up
2204 W Highway 96
C Composite 56.23
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 +18.7/30.0
  • Appreciation +8.1/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.9/10.0
  • 1% rule +5.0/10.0
  • Livability +3.1/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$115,000

2204 W Highway 96 · Mansfield, AR 72944
3 bd · 1.0 ba · 1,372 sqft · SingleFamily public records · 215 Days on market
Built 2000 12 ac lot $84/sqft · 46% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This property offers a wide range of possibilities, whether you're looking to renovate, invest, or create a private retreat. The acreage provides ample space, mature trees, and room for future expansion such as outbuildings, gardens, or livestock. With plenty of usable land and the opportunity to customize the property to your needs, this is a great fit for anyone seeking a project with long-term potential. If you're looking for a place where you can put in some work, build equity, and make something uniquely your own, this property deserves a look!

Key facts

  • Over 11 acres
  • Private retreat
  • Mature trees

Tags

OVER 11 ACRESMATURE TREESPRIVATE RETREAT

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 single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $114 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $115k (0.0% below list).
  • Recommended offer: $101k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 61/100 on livability (#255 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: schools F, amenities F, commute F.
  • Mansfield School District (rural): math 37% / reading 34% proficiency, ranked #110 of 238 in AR (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 26 active listings in the ZIP; 388 units permitted in Sebastian County in 2024 (16 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($795 loan paydown + $7k appreciation (6.1% local appreciation)).
  • Sebastian County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (6.1% appreciation + 3.0% rent growth), your $32k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 215 days — a 12% lower offer ($101k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $59k; list at $115k implies a 95% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $101,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 215 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.00%
Cap rate
7.48%
Cash-on-cash
4.23%
DSCR
1.19
GRM
8.3

CMA / ARV

ARV (median comp)
$279,869
List price
$115,000
Delta
-58.91%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

6.12% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.1%
Equity multiple
2.28×
Total profit
$41,248
Equity at exit
$73,140
10-year hold
IRR
18.5%
Equity multiple
4.59×
Total profit
$115,492
Equity at exit
$133,371

Cash invested: $32,200 (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 72944

Home prices YoY
2.3%
Active inventory
26
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,150 medium interval (Pro) →
Mortgage (P&I)
$603
Tax est. 1.5%
$144 /mo · $1,725/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$241
Net cashflow
$114

Break-even live

Break-even rent $1,006
Max offer price $115,000
Occupancy floor 85%

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
$28,750
Closing costs
$3,450
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 22 events

  1. 2026-06-19
    days on market $115,000 Active 215 DOM
  2. 2026-06-18
    days on market $115,000 Active 214 DOM
  3. 2026-06-17
    days on market $115,000 Active 213 DOM
  4. 2026-06-16
    days on market $115,000 Active 212 DOM
  5. 2026-06-15
    days on market $115,000 Active 211 DOM
  6. 2026-06-14
    days on market $115,000 Active 209 DOM
  7. 2026-06-12
    days on market $115,000 Active 208 DOM
  8. 2026-06-09
    days on market $115,000 Active 205 DOM
  9. 2026-06-08
    days on market $115,000 Active 204 DOM
  10. 2026-06-07
    days on market $115,000 Active 203 DOM
  11. 2026-06-07
    days on market $115,000 Active 202 DOM
  12. 2026-06-04
    days on market $115,000 Active 199 DOM
  13. 2026-06-02
    days on market $115,000 Active 198 DOM
  14. 2026-06-01
    days on market $115,000 Active 197 DOM
  15. 2026-05-31
    days on market $115,000 Active 196 DOM
  16. 2026-05-31
    days on market $115,000 Active 195 DOM
  17. 2026-04-22
    price $115,000 555-char remark
    Show marketing remark (555 chars)

    This property offers a wide range of possibilities, whether you're looking to renovate, invest, or create a private retreat. The acreage provides ample space, mature trees, and room for future expansion such as outbuildings, gardens, or livestock. With plenty of usable land and the opportunity to customize the property to your needs, this is a great fit for anyone seeking a project with long-term potential. If you're looking for a place where you can put in some work, build equity, and make something uniquely your own, this property deserves a look!

  18. 2026-02-21
    price $125,000 555-char remark
    Show marketing remark (555 chars)

    This property offers a wide range of possibilities, whether you're looking to renovate, invest, or create a private retreat. The acreage provides ample space, mature trees, and room for future expansion such as outbuildings, gardens, or livestock. With plenty of usable land and the opportunity to customize the property to your needs, this is a great fit for anyone seeking a project with long-term potential. If you're looking for a place where you can put in some work, build equity, and make something uniquely your own, this property deserves a look!

  19. 2025-12-24
    price $130,000 555-char remark
    Show marketing remark (555 chars)

    This property offers a wide range of possibilities, whether you're looking to renovate, invest, or create a private retreat. The acreage provides ample space, mature trees, and room for future expansion such as outbuildings, gardens, or livestock. With plenty of usable land and the opportunity to customize the property to your needs, this is a great fit for anyone seeking a project with long-term potential. If you're looking for a place where you can put in some work, build equity, and make something uniquely your own, this property deserves a look!

  20. 2025-11-28
    price $135,000 555-char remark
    Show marketing remark (555 chars)

    This property offers a wide range of possibilities, whether you're looking to renovate, invest, or create a private retreat. The acreage provides ample space, mature trees, and room for future expansion such as outbuildings, gardens, or livestock. With plenty of usable land and the opportunity to customize the property to your needs, this is a great fit for anyone seeking a project with long-term potential. If you're looking for a place where you can put in some work, build equity, and make something uniquely your own, this property deserves a look!

  21. 2025-11-17
    listed $180,000 Active 555-char remark
    Show marketing remark (555 chars)

    This property offers a wide range of possibilities, whether you're looking to renovate, invest, or create a private retreat. The acreage provides ample space, mature trees, and room for future expansion such as outbuildings, gardens, or livestock. With plenty of usable land and the opportunity to customize the property to your needs, this is a great fit for anyone seeking a project with long-term potential. If you're looking for a place where you can put in some work, build equity, and make something uniquely your own, this property deserves a look!

  22. 2000-07-10
    soldstatus $59,000

ⓘ 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 7/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 20 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
$13,797
− Mortgage interest
−$6,442
− Property taxes
−$1,725
− Insurance
−$575
− Repairs & maintenance
−$1,104
− Management
−$1,104
− Depreciation
−$3,345
Taxable loss
−$498
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$119
After-tax cash flow
$1,482/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
Mansfield School District
NCES district ID
0509330
Math proficiency
37% ▼ -8.00%
Reading proficiency
34% ▼ -8.00%
Median HH income
$46,056
Composite
30.41/100
National rank
#6245
State rank
#110 of 238 in AR

Livability — Mansfield

Score
61/100
State rank
#255
US rank
#18362

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
2,669

Population outlook (Sebastian County) Hauer SSP2

Today (2025)
133,992 people
By 2030
136,620 · +2.0%
By 2040
140,832 · +5.1%
By 2050
143,301 · +6.9%
By 2075
147,964 · +10.4%
By 2100
145,848 · +8.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Two or more races 7% Hispanic / Latino 4% Black 1% Native American 1%
Common ancestry
Slovak 1% Serbian 1% Iranian 1%
Foreign-born
1% · Canada

Political lean MEDSL · Sebastian

2024 margin
Solid R (+37.5) · D 30.0% · R 67.6% · Other 2.4%
2008→2024 swing
-2.9pp toward R · 2008: -34.6pp · 2024: -37.5pp
All cycles
2024: R+37.5 2020: R+35.5 2016: R+38.1 2012: R+37.1 2008: R+34.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 6.12%
Current HPI
273.7329
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

+94.9% since first listed
6 events — show timeline
  • 2026-04-22 Price Changed $115,000 WRVBOR
  • 2026-02-21 Price Changed $125,000 WRVBOR
  • 2025-12-24 Price Changed $130,000 WRVBOR
  • 2025-11-28 Price Changed $135,000 WRVBOR
  • 2025-11-17 Listed $180,000 WRVBOR
  • 2000-07-10 Sold (Public Records) $59,000 Public Records

Property tax history

-9.2%/yr

Latest (2025): $176 · -26.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…