CashFlowRE
Sign in Sign up
210 Alex Loop
C+ Composite 62.77
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 +18.0/30.0
  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • DSCR +5.6/10.0
  • 1% rule +3.6/10.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Livability +2.4/5.0

$185,000

210 Alex Loop · Hensley, AR 72132
3 bd · 2.0 ba · 2,560 sqft · Manufactured public records · 40 Days on market
Built 2007 2.00 ac lot $72/sqft · 42% below area Est $232k · 20% under

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

Listing remarks MLS

Will go FHA or VA * custom built manufactured home * unique features * large kitchen has breakfast bar, island, lots of counters, cabinets and brand new appliances * big living room has new flooring * fireplace is accented with faux stone wall * master bath has huge tub & separate shower * master bath also has Corian style counters & huge walk-in closet * nice dining area * high quality insulated window * 24x16 deck * metal roof * 2 acres * Sheridan Schools with a Redfield mailing address * nice laundry room * move in, sit down an relax

Key facts

  • Extensive cabinetry
  • Large kitchen
  • Island

Tags

CUSTOM-BUILT MANUFACTURED HOMELARGE KITCHENBREAKFAST BARISLANDABUNDANT COUNTER SPACEEXTENSIVE CABINETRY

Property features AI

Finance

  • Other: Approximately 2 acres; Approximate living area reported as 1,856 (source: courthouse)
  • Financial info: Financing options include VA, FHA, conventional, cash, and USDA/Rural Development
  • HOA & community: Located in Plantation Estates

Exterior

  • Parking: 3-car parking
  • Utilities: Septic system
  • Home design: Mobile home on a permanent foundation; Metal exterior siding; Metal roof
  • Construction: Crawl space foundation
  • Exterior features: Patio; Deck; Porch; Above-ground pool; Paved road access; Level, corner lot in a rural setting

Interior

  • Kitchen: Built-in stove; Microwave
  • Flooring: Wood floors
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central electric heat; Central electric cooling
  • Interior features: Washer connection; Wood-burning site-built fireplace; Insulated windows
  • Laundry & utility: Laundry room

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 $185k.

Deal economics

  • At list price, monthly cash flow is $158 ($2k/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 $159k (14.3% below list).
  • Recommended offer: $159k (14.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 48/100 on livability (#509 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A; Watch: amenities F, commute F, employment F.
  • Sheridan School District (town): math 36% / reading 38% proficiency, ranked #89 of 238 in AR (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Sheridan Elementary School (596 students, 47% FRL); Sheridan High School (math 26% / reading 36%, grade F, #131 of 292 statewide, top 45%, 1,271 students, 35% FRL) — zoned schools at 41% FRL track the district average.
  • Market conditions: 14 active listings in the ZIP; 28 units permitted in Grant County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $20k of equity ($1k loan paydown + $18k appreciation (10.0% local appreciation)).
  • Grant County population projected to shrink 3% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $52k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($179k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y 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 $114k; list at $185k implies a 63% gain — meaningful room to come down on a strong offer.

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 $158,512 (14.3% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 14% 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
0.86%
Cap rate
7.32%
Cash-on-cash
3.66%
DSCR
1.16
GRM
9.7

CMA / ARV

ARV (median comp)
$232,060
List price
$185,000
Delta
-20.28%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
26.9%
Equity multiple
3.14×
Total profit
$110,739
Equity at exit
$166,663
10-year hold
IRR
23.5%
Equity multiple
7.14×
Total profit
$318,010
Equity at exit
$359,414

Cash invested: $51,800 (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 72132

Home prices YoY
11.4%
Active inventory
14
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,585 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$47 /mo · $562/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$333
Net cashflow
$158

Break-even live

Break-even rent $1,385
Max offer price $185,000
Occupancy floor 85%

Sensitivity live

Price -10% $263 -5% $211 +0% $158 +5% $106 +10% $53
Rent -10% $33 -5% $96 +0% $158 +5% $221 +10% $283
Rate -1.0pp $251 -0.5pp $205 base $158 +0.5pp $110 +1.0pp $61

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
$46,250
Closing costs
$5,550
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 24 events

  1. 2026-06-18
    days on market $185,000 Active 40 DOM
  2. 2026-06-17
    days on market $185,000 Active 39 DOM
  3. 2026-06-16
    days on market $185,000 Active 38 DOM
  4. 2026-06-15
    days on market $185,000 Active 37 DOM
  5. 2026-06-14
    days on market $185,000 Active 35 DOM
  6. 2026-06-10
    days on market $185,000 Active 32 DOM
  7. 2026-06-09
    days on market $185,000 Active 31 DOM
  8. 2026-06-08
    days on market $185,000 Active 30 DOM
  9. 2026-06-07
    days on market $185,000 Active 29 DOM
  10. 2026-06-05
    days on market $185,000 Active 26 DOM
  11. 2026-06-03
    days on market $185,000 Active 25 DOM
  12. 2026-06-02
    days on market $185,000 Active 24 DOM
  13. 2026-06-01
    days on market $185,000 Active 23 DOM
  14. 2026-05-31
    days on market $185,000 Active 22 DOM
  15. 2026-05-31
    days on market $185,000 Active 21 DOM
  16. 2026-05-09
    listed $185,000 New Listing 791-char remark
  17. 2020-04-09
    soldstatus $113,650
  18. 2020-04-01
    soldstatus $113,650 Sold 554-char remark
    Show marketing remark (554 chars)

    Will go FHA or VA * custom built manufactured home * unique features * large kitchen has breakfast bar, island, lots of counters, cabinets and brand new appliances * big living room has new flooring * fireplace is accented with faux stone wall * master bath has huge tub & separate shower * master bath also has Corian style counters & huge walk-in closet * nice dining area * high quality insulated window * 24x16 deck * metal roof * 2 acres * Sheridan Schools with a Redfield mailing address * nice laundry room * move in, sit down an relax

  19. 2020-01-24
    status Under Contract 554-char remark
    Show marketing remark (554 chars)

    Will go FHA or VA * custom built manufactured home * unique features * large kitchen has breakfast bar, island, lots of counters, cabinets and brand new appliances * big living room has new flooring * fireplace is accented with faux stone wall * master bath has huge tub & separate shower * master bath also has Corian style counters & huge walk-in closet * nice dining area * high quality insulated window * 24x16 deck * metal roof * 2 acres * Sheridan Schools with a Redfield mailing address * nice laundry room * move in, sit down an relax

  20. 2019-12-26
    listed $110,000 New Listing 554-char remark
    Show marketing remark (554 chars)

    Will go FHA or VA * custom built manufactured home * unique features * large kitchen has breakfast bar, island, lots of counters, cabinets and brand new appliances * big living room has new flooring * fireplace is accented with faux stone wall * master bath has huge tub & separate shower * master bath also has Corian style counters & huge walk-in closet * nice dining area * high quality insulated window * 24x16 deck * metal roof * 2 acres * Sheridan Schools with a Redfield mailing address * nice laundry room * move in, sit down an relax

  21. 2019-11-26
    soldstatus $65,000 Sold
    Show marketing remark (538 chars)

    HUD Case 031-397008. HUD Homes sold As-Is with no representations, warranties or disclosures. Ask your agent for details & submit offers on www. HUDHomeStore.com. Managed by www. ChronosSolutions.com. Check HUDHomeStore.com for property availability before showing. Don't miss out on this great home on 2 acres featuring living room w/ FP, faux rock accents & built-ins, lg. kitchen w/ island, great master suite w/ huge bathroom & walk-in closet, laundry & big covered front deck. Agents see confidential remarks!

  22. 2019-11-07
    status Under Contract
    Show marketing remark (538 chars)

    HUD Case 031-397008. HUD Homes sold As-Is with no representations, warranties or disclosures. Ask your agent for details & submit offers on www. HUDHomeStore.com. Managed by www. ChronosSolutions.com. Check HUDHomeStore.com for property availability before showing. Don't miss out on this great home on 2 acres featuring living room w/ FP, faux rock accents & built-ins, lg. kitchen w/ island, great master suite w/ huge bathroom & walk-in closet, laundry & big covered front deck. Agents see confidential remarks!

  23. 2019-10-16
    listed $75,000 New Listing
    Show marketing remark (538 chars)

    HUD Case 031-397008. HUD Homes sold As-Is with no representations, warranties or disclosures. Ask your agent for details & submit offers on www. HUDHomeStore.com. Managed by www. ChronosSolutions.com. Check HUDHomeStore.com for property availability before showing. Don't miss out on this great home on 2 acres featuring living room w/ FP, faux rock accents & built-ins, lg. kitchen w/ island, great master suite w/ huge bathroom & walk-in closet, laundry & big covered front deck. Agents see confidential remarks!

  24. 2010-04-28
    soldstatus $113,104

ⓘ 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
$562 · $47/mo
Projected year-2 tax
$1,184 · $99/mo
Expected delta
+$622/yr (+$52/mo · 110.6%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 16% 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
$19,021
− Mortgage interest
−$10,363
− Property taxes
−$562
− Insurance
−$925
− Repairs & maintenance
−$1,522
− Management
−$1,522
− Depreciation
−$5,382
Taxable loss
−$1,254
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$301
After-tax cash flow
$2,199/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
Sheridan School District
NCES district ID
0500015
Math proficiency
36% ▼ -16.00%
Reading proficiency
38% ▼ -9.00%
Median HH income
$49,974
Composite
32.0/100
National rank
#5831
State rank
#89 of 238 in AR

Livability — Hensley

Score
48/100
State rank
#509
US rank
#26147

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
3,377

Population outlook (Grant County) Hauer SSP2

Today (2025)
18,477 people
By 2030
18,551 · +0.4%
By 2040
18,442 · -0.2%
By 2050
17,901 · -3.1%
By 2075
16,240 · -12.1%
By 2100
13,761 · -25.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Black 6% Two or more races 4% Asian 3%
Common ancestry
Serbian 2% Slovak 1% Iranian 1%
Foreign-born
2%
Languages at home
97% English-only · Other Indo-European 3% Spanish 1%

Political lean MEDSL · Grant

2024 margin
Solid R (+68.9) · D 14.8% · R 83.6% · Other 1.6%
2008→2024 swing
-17.9pp toward R · 2008: -51.0pp · 2024: -68.9pp
All cycles
2024: R+68.9 2020: R+67.4 2016: R+54.7 2012: R+51.9 2008: R+51.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 24.02%
Current HPI
234.3903
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

+63.6% since first listed
9 events — show timeline
  • 2026-05-09 Listed $185,000 CARMLS
  • 2020-04-09 Sold (Public Records) $113,650 Public Records
  • 2020-04-01 Sold (MLS) $113,650 CARMLS
  • 2020-01-24 Pending CARMLS
  • 2019-12-26 Listed $110,000 CARMLS
  • 2019-11-26 Sold (MLS) $65,000 CARMLS
  • 2019-11-07 Pending CARMLS
  • 2019-10-16 Listed $75,000 CARMLS
  • 2010-04-28 Sold (Public Records) $113,104 Public Records

Property tax history

-3.1%/yr

Latest (2025): $562 · -8.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…