CashFlowRE
Sign in Sign up
3377 Lucas Bottom Rd 🔨 Auction
D+ Composite 46.79
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.6/5.0
  • Schools +3.0/10.0
  • Appreciation +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$1

3377 Lucas Bottom Rd · Booneville, AR 72927
4 bd · 2.0 ba · 2,256 sqft · SingleFamily · 1 Days on market
Built 1965 2.30 ac lot

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

Listing remarks

Real Estate Auction – July 8, 2026 at 9:00 AM 3377 Lucas Bottom Rd, Booneville, AR Don't miss this opportunity to purchase a beautiful country property in the heart of western Arkansas at auction. Situated on 2.3 +/- acres (to be surveyed), this property offers scenic rural living with stunning views, a pond, and multiple improvements that create endless possibilities for homeowners, investors, or those seeking a peaceful retreat. The main residence features approximately 1,296 square feet with 3 bedrooms and 1 bathroom, providing a comfortable layout with plenty of potential to make it your own. Just steps away, you'll find a versatile 960-square-foot utility building with highwa

Key facts

  • Highway frontage
  • Breathtaking views
  • Pond

Tags

PONDMULTIPLE IMPROVEMENTSVERSATILE UTILITY BUILDINGHIGHWAY FRONTAGEFLEX SPACEBREATHTAKING VIEWS

Property features AI

Exterior

  • Parking: Gravel parking
  • Utilities: Electricity available
  • Home design: Single-family house; One level
  • Construction: Frame construction; Metal roof
  • Exterior features: Porch; Back yard fencing; Cleared, open lot with views; County road frontage

Interior

  • Kitchen: Dishwasher; Range; Refrigerator; Gas water heater
  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Electric cooling; Ceiling fan(s) for cooling
  • Interior features: Ceiling fans; Eat-in kitchen; Electric fireplace in the family room
  • Laundry & utility: Electric dryer hookup

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $1 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $1 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath single-family listed at $1.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $1).
  • Cap rate 1218652.0% vs local median 3.7% in Booneville — 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 72/100 on livability (#34 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: crime D-, 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.
  • Zoned schools: Mansfield Elementary School (math 37% / reading 32%, grade F, #254 of 454 statewide, top 59%, 302 students, 72% FRL); Mansfield Middle School (math 44% / reading 35%, grade F, #92 of 201 statewide, top 50%, 219 students, 73% FRL); Mansfield High School (math 27% / reading 32%, grade F, #142 of 292 statewide, top 53%, 254 students, 61% FRL) — zoned schools average 68% FRL vs 50% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 81 active listings in the ZIP.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $0 of loan paydown is wiped out by about $0 of value loss. Plan a longer hold.
  • Scott County population projected at -42% 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 $0 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.

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 $1

Questions for the listing agent

  1. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-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. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. 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?
  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
128550.00%
Cap rate
1218652.00%
Cash-on-cash
4352306.10%
DSCR
193654.13
GRM
0.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
Equity multiple
231070.26×
Total profit
$64,699
Equity at exit
$0
10-year hold
IRR
Equity multiple
498943.62×
Total profit
$139,704
Equity at exit
$0

Cash invested: $0 (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 72927

Home prices YoY
-2.1%
Active inventory
81

Monthly cashflow live

Estimated rent
$1,286 medium interval (Pro) →
Mortgage (P&I)
$0
Tax est. 1.5%
$0 /mo · $0/yr
Insurance
$0
HOA
$0
Vacancy / Maint / Mgmt
$270
Net cashflow
$1,016

Break-even live

Break-even rent
Max offer price $1
Occupancy floor 16%

Sensitivity live

Price -10% $1,016 -5% $1,016 +0% $1,016 +5% $1,016 +10% $1,016
Rent -10% $914 -5% $965 +0% $1,016 +5% $1,066 +10% $1,117
Rate -1.0pp $1,016 -0.5pp $1,016 base $1,016 +0.5pp $1,016 +1.0pp $1,016

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
$0
Closing costs
$0
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 2 events

  1. 2026-06-09
    remarks 693-char remark
  2. 2026-06-09
    listed $1 Active 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 0% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥113°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$15,426
− Mortgage interest
−$0
− Property taxes
−$0
− Insurance
−$0
− Repairs & maintenance
−$1,234
− Management
−$1,234
− Depreciation
−$0
Taxable income
$12,958
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,110
After-tax cash flow
$9,077/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 — Booneville

Score
72/100
State rank
#34
US rank
#6310

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
8,314

Population outlook (Scott County) Hauer SSP2

Today (2025)
8,981 people
By 2030
8,188 · -8.8%
By 2040
6,675 · -25.7%
By 2050
5,228 · -41.8%
By 2075
2,745 · -69.4%
By 2100
1,302 · -85.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 9% Hispanic / Latino 5% Black 3%
Common ancestry
Italian 2% Romanian 1% Iranian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% German/W. Germanic 1%

Political lean MEDSL · Scott

2024 margin
Solid R (+73.5) · D 12.6% · R 86.1% · Other 1.4%
2008→2024 swing
-30.0pp toward R · 2008: -43.5pp · 2024: -73.5pp
All cycles
2024: R+73.5 2020: R+69.8 2016: R+62.0 2012: R+47.7 2008: R+43.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -4.71%
Current HPI
221.23
Rent YoY
Metro
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…