CashFlowRE
Sign in Sign up
1101 Nancy
C+ Composite 60.57
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.7/10.0
  • Livability +3.7/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$89,900

1101 Nancy · White Hall, AR 71602
3 bd · 2.0 ba · 1,344 sqft · SingleFamily public records · 67 Days on market
Built 1982 0.25 ac lot $67/sqft · 18% above area Est $76k · 18% over

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

Listing remarks MLS

Welcome to this beautifully remodeled 3-bedroom, 2-bath mobile home perfectly situated on a spacious lot, offering both comfort and room to roam. This move-in ready home features fresh updates throughout, including modern flooring, updated fixtures, and a stylish, refreshed interior that creates a warm and inviting atmosphere. The open-concept living area provides plenty of space for relaxing or entertaining, while the kitchen boasts updated cabinetry, ample counter space, and a functional layout ideal for everyday living. The primary suite offers a private retreat with a well-appointed en-suite bath, and the additional bedrooms are generously sized with great closet space. Step outside and enjoy the large lot—perfect for outdoor activities, gardening, or simply soaking in the peaceful surroundings. With plenty of space for parking, pets, or future additions, this property offers both flexibility and value. Whether you're looking for a first home, downsizing, or seeking an investment opportunity, this beautifully updated property is one you won’t want to miss!

Key facts

  • 0.25 acre lot
  • Built 1982
  • Listed 67 days

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 single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $428 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $85k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.0% vs local median 4.0% in White Hall — 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 73/100 on livability (#20 in AR) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • White Hall School District (rural): math 36% / reading 38% proficiency, ranked #86 of 238 in AR (top 36%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 90 active listings in the ZIP; 62 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Jefferson County population projected at -33% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 67 days — a 6% lower offer ($85k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 6y 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.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $84,506 (6.0% below list)

Questions for the listing agent

  1. It's been on market 67 days. Have you received any prior offers? Is the seller open to a 6% 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. 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
1.37%
Cap rate
12.01%
Cash-on-cash
20.40%
DSCR
1.91
GRM
6.1

CMA / ARV

ARV (median comp)
$76,140
List price
$89,900
Delta
18.07%
Verdict
OVERPRICED
Comps
1 within 2.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
806 Meredith St 0.28mi 3/1.5 1,396 (+4%) 2mo $165,000 $118 77
402 Huckleberry Dr 0.08mi 3/2.5 1,410 (+5%) 14mo $115,000 $82 74
912 West St 0.09mi 3/1.5 1,222 (-9%) 10mo $155,500 $127 71
225 Dogwood Dr 0.45mi 3/2.0 1,380 (+3%) 12mo $215,000 $156 64
1208 Frontier Ln 0.14mi 3/2.0 1,524 (+13%) 10mo $178,500 $117 62
807 Green Oaks Ln 0.36mi 3/2.0 1,448 (+8%) 13mo $187,000 $129 60
613 Winchester Ave 0.74mi 3/1.5 1,345 (+0%) 10mo $150,500 $112 55
401 Cooper 0.75mi 4/2.0 (+1) 1,386 (+3%) 2mo $170,000 $123 53
406 Robin St 0.74mi 3/2.0 1,293 (-4%) 14mo $206,000 $159 48
229 Dogwood St 0.45mi 3/2.0 1,480 (+10%) 17mo $235,000 $159 48
614 Winchester 0.73mi 3/2.0 1,498 (+12%) 6mo $120,000 $80 42
403 Cooper 0.75mi 2/1.0 (-1) 1,230 (-8%) 10mo $145,000 $118 33

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
12.6%
Equity multiple
1.50×
Total profit
$12,660
Equity at exit
$13,404
10-year hold
IRR
21.5%
Equity multiple
2.83×
Total profit
$46,007
Equity at exit
$7,773

Cash invested: $25,172 (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 71602

Home prices YoY
-7.8%
Active inventory
90
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,232 medium interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$36 /mo · $438/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$428

Break-even live

Break-even rent $690
Max offer price $89,900
Occupancy floor 60%

Sensitivity live

Price -10% $479 -5% $453 +0% $428 +5% $402 +10% $377
Rent -10% $331 -5% $379 +0% $428 +5% $477 +10% $525
Rate -1.0pp $473 -0.5pp $451 base $428 +0.5pp $405 +1.0pp $381

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
$22,475
Closing costs
$2,697
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 34 events

  1. 2026-06-19
    days on market $89,900 Active 67 DOM
  2. 2026-06-18
    days on market $89,900 Active 66 DOM
  3. 2026-06-17
    days on market $89,900 Active 65 DOM
  4. 2026-06-16
    days on market $89,900 Active 64 DOM
  5. 2026-06-15
    days on market $89,900 Active 63 DOM
  6. 2026-06-14
    days on market $89,900 Active 61 DOM
  7. 2026-06-12
    days on market $89,900 Active 60 DOM
  8. 2026-06-09
    days on market $89,900 Active 57 DOM
  9. 2026-06-08
    days on market $89,900 Active 56 DOM
  10. 2026-06-07
    days on market $89,900 Active 55 DOM
  11. 2026-06-05
    days on market $89,900 Active 52 DOM
  12. 2026-06-03
    days on market $89,900 Active 51 DOM
  13. 2026-06-02
    days on market $89,900 Active 50 DOM
  14. 2026-06-01
    days on market $89,900 Active 49 DOM
  15. 2026-05-31
    days on market $89,900 Active 48 DOM
  16. 2026-05-30
    days on market $89,900 Active 47 DOM
  17. 2026-04-13
    listed $89,900 New Listing 1088-char remark
    Show marketing remark (1088 chars)

    Welcome to this beautifully remodeled 3-bedroom, 2-bath mobile home perfectly situated on a spacious lot, offering both comfort and room to roam. This move-in ready home features fresh updates throughout, including modern flooring, updated fixtures, and a stylish, refreshed interior that creates a warm and inviting atmosphere. The open-concept living area provides plenty of space for relaxing or entertaining, while the kitchen boasts updated cabinetry, ample counter space, and a functional layout ideal for everyday living. The primary suite offers a private retreat with a well-appointed en-suite bath, and the additional bedrooms are generously sized with great closet space. Step outside and enjoy the large lot—perfect for outdoor activities, gardening, or simply soaking in the peaceful surroundings. With plenty of space for parking, pets, or future additions, this property offers both flexibility and value. Whether you're looking for a first home, downsizing, or seeking an investment opportunity, this beautifully updated property is one you won’t want to miss!

  18. 2026-03-05
    historical
  19. 2026-02-06
    price $109,500
  20. 2026-01-27
    price $116,500
  21. 2026-01-16
    price $119,500
  22. 2025-12-28
    price $126,000
  23. 2025-12-10
    listed $129,000 New Listing
  24. 2022-03-31
    soldstatus $89,900 Sold
  25. 2022-03-30
    soldstatus $89,900
  26. 2022-01-20
    status Under Contract
  27. 2022-01-04
    listed $89,900 New Listing
  28. 2020-09-21
    historical
  29. 2020-08-20
    status Back on Market
  30. 2020-08-17
    historical Take Backups
  31. 2020-06-17
    price $79,900
  32. 2020-06-03
    listed $82,500 New Listing
  33. 2019-11-18
    soldstatus $9,000
  34. 1993-04-26
    soldstatus $35,000

ⓘ 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
$438 · $36/mo
Projected year-2 tax
$575 · $48/mo
Expected delta
+$137/yr (+$11/mo · 31.4%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 23% 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
$14,785
− Mortgage interest
−$5,036
− Property taxes
−$438
− Insurance
−$450
− Repairs & maintenance
−$1,183
− Management
−$1,183
− Depreciation
−$2,615
Taxable income
$3,881
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$931
After-tax cash flow
$4,204/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
White Hall School District
NCES district ID
0514140
Math proficiency
36% ▼ -12.00%
Reading proficiency
38% ▼ -13.00%
Median HH income
$51,633
Composite
32.16/100
National rank
#5788
State rank
#86 of 238 in AR

Livability — White Hall

Score
73/100
State rank
#20
US rank
#5275

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
White Hall, AR
Population (ZIP)
15,922

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
63,110 people
By 2030
58,519 · -7.3%
By 2040
49,740 · -21.2%
By 2050
42,331 · -32.9%
By 2075
29,591 · -53.1%
By 2100
21,047 · -66.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 58% Black 32% Two or more races 5% Hispanic / Latino 4% Asian 1%
Common ancestry
Italian 1% Slovak 1% Serbian 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Jefferson

2024 margin
Strong D (+20.1) · D 59.2% · R 39.2% · Other 1.6%
2008→2024 swing
-6.2pp toward R · 2008: 26.3pp · 2024: 20.1pp
All cycles
2024: D+20.1 2020: D+21.7 2016: D+25.3 2012: D+29.0 2008: D+26.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -18.84%
Current HPI
223.9305
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

+156.9% since first listed
18 events — show timeline
  • 2026-04-13 Listed $89,900 CARMLS
  • 2026-03-05 Listing Removed CARMLS
  • 2026-02-06 Price Changed $109,500 CARMLS
  • 2026-01-27 Price Changed $116,500 CARMLS
  • 2026-01-16 Price Changed $119,500 CARMLS
  • 2025-12-28 Price Changed $126,000 CARMLS
  • 2025-12-10 Listed $129,000 CARMLS
  • 2022-03-31 Sold (MLS) $89,900 CARMLS
  • 2022-03-30 Sold (Public Records) $89,900 Public Records
  • 2022-01-20 Pending CARMLS
  • 2022-01-04 Listed $89,900 CARMLS
  • 2020-09-21 Listing Removed CARMLS
  • 2020-08-20 Relisted CARMLS
  • 2020-08-17 Contingent CARMLS
  • 2020-06-17 Price Changed $79,900 CARMLS
  • 2020-06-03 Listed $82,500 CARMLS
  • 2019-11-18 Sold (Public Records) $9,000 Public Records
  • 1993-04-26 Sold (Public Records) $35,000 Public Records

Property tax history

-1.4%/yr

Latest (2025): $438 · -18.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…