CashFlowRE
Sign in Sign up
2424 Greene 424 Rd
D Composite 40.15
Why this score? — see what drove the D 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 +8.6/30.0
  • ARV discount +7.5/15.0
  • Appreciation +7.5/10.0
  • Livability +3.8/5.0
  • Schools +2.8/10.0
  • 1% rule +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0

$160,000

2424 Greene 424 Rd · Marmaduke, AR 72443
3 bd · 2.0 ba · 1,216 sqft · Manufactured public records · 5 Days on market
Built 1998 9.50 ac lot

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

Listing remarks MLS

Experience peaceful country living on approximately 9.5+/- acres in Marmaduke Arkansas. 3-bedroom, 2 bath single-wide home offers the perfect blend of comfort, functionality, and outdoor recreation, all situated off a paved county road. The property is designed with farmers, outdoor enthusiasts and hobby ranchers in mind. A spacious 36x20 metal barn features a 12-foot center ceiling and storage on both sides, providing ample room for RV, tractor , ATV's, equipment, hay and farm supplies. A 30x30 shop complete with electricity and a wood-burning stove, making it an ideal workspace year round. Approximately 2 acres are fenced ready for livestock. Nature lovers will appreciate the approximately 2 acre stocked catfish pond featuring a deep end of around 20 feet offering excellent fishing on your property. Hvac replaced 3 years ago and 1 year water heater. Whether you're looking for a hobby farm, a place to keep animals, or simply a peaceful country property with room to roam, this versatile Greene County acreage offers endless possibilities. Schedule your private showing today.

Key facts

  • 36x20 metal barn
  • Paved county road
  • 2 acres fenced

Tags

APPROXIMATELY 9.5 ACRESPAVED COUNTY ROAD36X20 METAL BARN12-FOOT CENTER CEILING30X30 SHOP2 ACRES FENCED

Property features AI

Finance

  • Other: Approximately 9.5 acres; Lot not in a subdivision; Will not subdivide; Road surface: other (see remarks)
  • Financial info: Cash or in-house financing available

Exterior

  • Parking: Carport for 2 cars
  • Utilities: Public water; Septic; Electric from co-op; Propane/Butane gas; Fiber internet available
  • Home design: Single wide mobile home
  • Construction: Metal/vinyl siding; Metal roof; Other foundation (see remarks); Built as a mobile home
  • Exterior features: Porch; Partially fenced yard; Outside storage area; Shop; RV parking; Covered patio; Under pinning; Pond on property; Mostly cleared land; Rural setting; Barns/buildings; Livestock allowed

Interior

  • Kitchen: Gas range
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heat (gas); Central cooling (electric)
  • Interior features: Washer connection; Electric dryer connection; Electric water heater; Ceiling fans
  • 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 $160k.

Deal economics

  • At list price, monthly cash flow is $-138 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $140k (12.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $122k (23.4% below list).
  • Recommended offer: $122k (23.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 76/100 on livability (#13 in AR, #3,617 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D, commute F, employment F.
  • Marmaduke School District (rural): math 32% / reading 34% proficiency, ranked #131 of 238 in AR (top 55%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Marmaduke High School (math 30% / reading 38%, grade F, #110 of 292 statewide, top 38%, 299 students, 52% FRL) — zoned schools at 52% FRL track the district average.
  • Market conditions: 9 active listings in the ZIP; 265 units permitted in Greene County in 2024 (135 in 5+ unit buildings).

Forward outlook

  • In year one you build about $9k of equity ($1k loan paydown + $8k appreciation (4.9% local appreciation)).
  • Greene County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 4, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $119k; 34% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $122,495 (23.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.77%
Cap rate
5.26%
Cash-on-cash
-3.70%
DSCR
0.84
GRM
10.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

4.94% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
9.6%
Equity multiple
1.61×
Total profit
$27,527
Equity at exit
$90,054
10-year hold
IRR
11.2%
Equity multiple
3.03×
Total profit
$91,157
Equity at exit
$154,915

Cash invested: $44,800 (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 72443

Home prices YoY
2.0%
Active inventory
9
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$1,225 medium interval (Pro) →
Mortgage (P&I)
$839
Tax est. 1.5%
$200 /mo · $2,400/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$257
Net cashflow
$-138

Break-even live

Break-even rent $1,400
Max offer price $140,029
Occupancy floor

Sensitivity live

Price -10% $-27 -5% $-83 +0% $-138 +5% $-193 +10% $-249
Rent -10% $-235 -5% $-186 +0% $-138 +5% $-90 +10% $-41
Rate -1.0pp $-57 -0.5pp $-97 base $-138 +0.5pp $-179 +1.0pp $-222

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
$40,000
Closing costs
$4,800
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 5 events

  1. 2026-06-07
    statusdays on market $160,000 Under Contract 5 DOM
  2. 2026-06-05
    days on market $160,000 New Listing 3 DOM
  3. 2026-06-03
    days on market $160,000 New Listing 2 DOM
  4. 2026-06-02
    remarks 699-char remark
  5. 2026-06-02
    listed $160,000 New Listing 1 DOM

ⓘ 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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% 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
$14,699
− Mortgage interest
−$8,962
− Property taxes
−$2,400
− Insurance
−$800
− Repairs & maintenance
−$1,176
− Management
−$1,176
− Depreciation
−$4,655
Taxable loss
−$4,470
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,073
After-tax cash flow
$-583/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
Marmaduke School District
NCES district ID
0500016
Math proficiency
32% ▼ -2.00%
Reading proficiency
34% ▼ -6.00%
Median HH income
$41,648
Composite
27.89/100
National rank
#6869
State rank
#131 of 238 in AR

Livability — Marmaduke

Score
76/100
State rank
#13
US rank
#3617

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
2,573

Population outlook (Greene County) Hauer SSP2

Today (2025)
48,533 people
By 2030
50,640 · +4.3%
By 2040
54,795 · +12.9%
By 2050
58,486 · +20.5%
By 2075
66,056 · +36.1%
By 2100
67,684 · +39.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 4%
Common ancestry
Iranian 3% Italian 3% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Greene

2024 margin
Solid R (+61.2) · D 18.6% · R 79.8% · Other 1.7%
2008→2024 swing
-31.5pp toward R · 2008: -29.7pp · 2024: -61.2pp
All cycles
2024: R+61.2 2020: R+59.7 2016: R+53.0 2012: R+36.9 2008: R+29.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.94%
Current HPI
255.3535
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

+34.5% since first listed
3 events — show timeline
  • 2026-06-01 Listed $160,000 NEABOR MLS
  • 2026-06-01 Listed $160,000 CARMLS
  • 2021-08-09 Sold (Public Records) $119,000 Public Records

Property tax history

+3.3%/yr

Latest (2025): $59 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…