CashFlowRE
Sign in Sign up
1209 Hawk Dr
B- Composite 67.97
Why this score? — see what drove the B- 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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$49,900

1209 Hawk Dr · Horseshoe Bend, AR 72512
2 bd · 2.0 ba · 952 sqft · Manufactured public records · 155 Days on market
0.90 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Experience park-like living in this well-maintained 2-bedroom, 2-bath manufactured home set on almost an acre. Step inside to a welcoming living room with brand-new flooring (and extra materials ready to complete the look). The home features a cozy wood stove for those cool evenings, along with a wall-mounted gas heater for reliable backup warmth. The spacious kitchen boasts new appliances, ample cabinetry, and a reverse osmosis water system for fresh, clean drinking water. You'll love the dedicated laundry area, thoughtfully designed for practicality, and the home's exceptionally low utility bills, thanks to energy-efficient systems. The property includes two outbuildings—ideal for storage, hobbies, or a workshop

Key facts

  • Wood stove
  • Gas heater
  • New flooring

Tags

NEW FLOORINGWOOD STOVEGAS HEATERNEW APPLIANCESDEDICATED LAUNDRY AREALOW UTILITY BILLS

Property features AI

Finance

  • Financial info: Financing available: conventional loan, cash, or in-house financing

Exterior

  • Parking: 1-car parking
  • Utilities: Public sewer; Public water; Propane/butane gas; Satellite TV
  • Home design: Mobile home; Single-story entry
  • Construction: Metal/vinyl siding; Metal roof; Crawl space foundation; Built as a mobile unit
  • Exterior features: Patio; Porch; Level lot; Paved road access

Interior

  • Kitchen: Electric range; Dishwasher
  • Flooring: Wood flooring; Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Window air conditioning units; Central heat with wood-burning option
  • Interior features: Ceiling fans; Washer connection; Electric dryer connection; Wood-burning stove fireplace
  • Laundry & utility: Laundry room; Washer connection; Electric dryer connection

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 2-bed/2.0-bath manufactured listed at $50k.

Deal economics

  • At list price, monthly cash flow is $651 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Recommended offer: $44k (12.0% below list) — sets the bar for market timing.
  • Cap rate 22.0% vs local median 6.1% in Horseshoe Bend — 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 64/100 on livability (#183 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.
  • Izard CountyConsolidated School District (rural): math 27% / reading 29% proficiency, ranked #171 of 238 in AR (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 442 active listings in the ZIP; 6 units permitted in Izard County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $345 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Izard County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 155 days — a 12% lower offer ($44k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 5y ago; this cycle's ask has dropped $10k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $15k; list at $50k implies a 233% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $43,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 155 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
2.53%
Cap rate
21.96%
Cash-on-cash
55.95%
DSCR
3.49
GRM
3.3

CMA / ARV

ARV (on-the-fly)
$27,608
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1301 & 1303 Raven Ln 0.15mi 2/2.0 1,004 (+6%) 6mo $23,500 $23 79
1101 N Bend Dr 0.36mi 3/2.0 (+1) 1,040 (+9%) 4mo $32,500 $31 60
1300 Ridge 0.45mi 3/2.0 (+1) 980 (+3%) 17mo $28,000 $29 56

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
54.3%
Equity multiple
3.39×
Total profit
$33,423
Equity at exit
$7,440
10-year hold
IRR
59.4%
Equity multiple
6.91×
Total profit
$82,606
Equity at exit
$4,314

Cash invested: $13,972 (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 72512

Home prices YoY
-8.3%
Active inventory
442
Price-to-rent
3.3×

Monthly cashflow live

Estimated rent
$1,261 medium interval (Pro) →
Mortgage (P&I)
$262
Tax est. 1.5%
$62 /mo · $748/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$265
Net cashflow
$651

Break-even live

Break-even rent $437
Max offer price $49,900
Occupancy floor 43%

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
$12,475
Closing costs
$1,497
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 25 events

  1. 2026-06-19
    days on market $49,900 Active 155 DOM
  2. 2026-06-18
    days on market $49,900 Active 154 DOM
  3. 2026-06-17
    days on market $49,900 Active 153 DOM
  4. 2026-06-16
    days on market $49,900 Active 152 DOM
  5. 2026-06-15
    days on market $49,900 Active 151 DOM
  6. 2026-06-14
    days on market $49,900 Active 149 DOM
  7. 2026-06-13
    days on market $49,900 Active 148 DOM
  8. 2026-06-09
    days on market $49,900 Active 145 DOM
  9. 2026-06-08
    days on market $49,900 Active 144 DOM
  10. 2026-06-07
    days on market $49,900 Active 143 DOM
  11. 2026-06-04
    days on market $49,900 Active 139 DOM
  12. 2026-06-02
    days on market $49,900 Active 138 DOM
  13. 2026-06-01
    days on market $49,900 Active 137 DOM
  14. 2026-05-31
    days on market $49,900 Active 136 DOM
  15. 2026-05-31
    days on market $49,900 Active 135 DOM
  16. 2026-04-19
    price $49,900
  17. 2026-04-18
    price $49,900 729-char remark
    Show marketing remark (729 chars)

    Experience park-like living in this well-maintained 2-bedroom, 2-bath manufactured home set on almost an acre. Step inside to a welcoming living room with brand-new flooring (and extra materials ready to complete the look). The home features a cozy wood stove for those cool evenings, along with a wall-mounted gas heater for reliable backup warmth. The spacious kitchen boasts new appliances, ample cabinetry, and a reverse osmosis water system for fresh, clean drinking water. You'll love the dedicated laundry area, thoughtfully designed for practicality, and the home's exceptionally low utility bills, thanks to energy-efficient systems. The property includes two outbuildings—ideal for storage, hobbies, or a workshop

  18. 2026-01-15
    listed $59,900 Active 729-char remark
    Show marketing remark (729 chars)

    Experience park-like living in this well-maintained 2-bedroom, 2-bath manufactured home set on almost an acre. Step inside to a welcoming living room with brand-new flooring (and extra materials ready to complete the look). The home features a cozy wood stove for those cool evenings, along with a wall-mounted gas heater for reliable backup warmth. The spacious kitchen boasts new appliances, ample cabinetry, and a reverse osmosis water system for fresh, clean drinking water. You'll love the dedicated laundry area, thoughtfully designed for practicality, and the home's exceptionally low utility bills, thanks to energy-efficient systems. The property includes two outbuildings—ideal for storage, hobbies, or a workshop

  19. 2026-01-14
    listed $59,900 New Listing
  20. 2021-10-04
    soldstatus $15,000 486-char remark
    Show marketing remark (486 chars)

    Looking for a weekend get away or home. Affordable two bedroom and two bath mobile home. It has newer metal roof and two outside storage sheds for extra storage. It comes with three extra lots located behind the home for privacy and to watch the wildlife. It also has a nice garden spot. Refrigerator, washer and dryer stay. It has a surface range and double built in ovens and dishwasher. Most of the furniture will convey with the property. Come see it today. Call for an appointment.

  21. 2021-10-04
    soldstatus $15,000 Sold
    Show marketing remark (486 chars)

    Looking for a weekend get away or home. Affordable two bedroom and two bath mobile home. It has newer metal roof and two outside storage sheds for extra storage. It comes with three extra lots located behind the home for privacy and to watch the wildlife. It also has a nice garden spot. Refrigerator, washer and dryer stay. It has a surface range and double built in ovens and dishwasher. Most of the furniture will convey with the property. Come see it today. Call for an appointment.

  22. 2021-10-04
    listed $19,900 486-char remark
    Show marketing remark (486 chars)

    Looking for a weekend get away or home. Affordable two bedroom and two bath mobile home. It has newer metal roof and two outside storage sheds for extra storage. It comes with three extra lots located behind the home for privacy and to watch the wildlife. It also has a nice garden spot. Refrigerator, washer and dryer stay. It has a surface range and double built in ovens and dishwasher. Most of the furniture will convey with the property. Come see it today. Call for an appointment.

  23. 2021-09-16
    status Under Contract
  24. 2021-09-08
    listed $19,900 New Listing
  25. 2001-02-01
    soldstatus $19,000

ⓘ 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 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 3% 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
$15,133
− Mortgage interest
−$2,795
− Property taxes
−$748
− Insurance
−$250
− Repairs & maintenance
−$1,211
− Management
−$1,211
− Depreciation
−$1,452
Taxable income
$7,467
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,792
After-tax cash flow
$6,025/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
Izard CountyConsolidated School District
NCES district ID
0500021
Math proficiency
27% ▼ -15.00%
Reading proficiency
29% ▼ -16.00%
Median HH income
$30,245
Composite
22.66/100
National rank
#8047
State rank
#171 of 238 in AR

Livability — Horseshoe Bend

Score
64/100
State rank
#183
US rank
#14584

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

Census place
Horseshoe Bend, AR
City population
2,458
Population (ZIP)
2,458

Population outlook (Izard County) Hauer SSP2

Today (2025)
13,018 people
By 2030
12,761 · -2.0%
By 2040
12,331 · -5.3%
By 2050
12,041 · -7.5%
By 2075
11,516 · -11.5%
By 2100
10,549 · -19.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 11% Hispanic / Latino 2%
Common ancestry
Romanian 4% Lithuanian 4% Serbian 2%
Foreign-born
0%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Izard

2024 margin
Solid R (+65.9) · D 16.0% · R 81.9% · Other 2.1%
2008→2024 swing
-39.1pp toward R · 2008: -26.9pp · 2024: -65.9pp
All cycles
2024: R+65.9 2020: R+62.1 2016: R+54.3 2012: R+37.8 2008: R+26.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -16.58%
Current HPI
184.0807
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

+162.6% since first listed
10 events — show timeline
  • 2026-04-19 Price Changed $49,900 CARMLS
  • 2026-04-18 Price Changed $49,900 Batesville
  • 2026-01-15 Listed $59,900 Batesville
  • 2026-01-14 Listed $59,900 CARMLS
  • 2021-10-04 Listed $19,900 Batesville
  • 2021-10-04 Sold (MLS) $15,000 CARMLS
  • 2021-10-04 Sold (MLS) $15,000 Batesville
  • 2021-09-16 Pending CARMLS
  • 2021-09-08 Listed $19,900 CARMLS
  • 2001-02-01 Sold (Public Records) $19,000 Public Records

Property tax history

-6.1%/yr

Latest (2025): $46 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…