CashFlowRE
Sign in Sign up
23710 S Highway 71 🔨 Auction
C Composite 56.63
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 +18.5/30.0
  • Appreciation +8.9/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.8/10.0
  • 1% rule +5.0/10.0
  • Schools +3.0/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$1

23710 S Highway 71 · Huntington, AR 72940
3 bd · 2.0 ba · 1,348 sqft · SingleFamily · 8 Days on market
6.10 ac lot

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

Listing remarks

Property will come up for * * * Auction on June 27th at 2:00pm. * * * 3 Bedroom, 2 full Bath home. Has attached carport 616 SF & 160 SF sunroom. Shop is approx 24x16 with 2 door entrance, metal roof. Barn on back east side of property 16x40 approx

Key facts

  • Metal roof
  • Attached carport
  • Barn

Tags

ATTACHED CARPORTSUNROOMMETAL ROOFBARN

Property features AI

Finance

  • Other: Property zoned residential; Approximately 6.1 acres

Exterior

  • Parking: Attached carport; 2 covered parking spaces; Gravel parking surface
  • Utilities: Public water; Septic sewer; Electricity available
  • Home design: Single-family residence; One story
  • Construction: Brick construction; Metal roof
  • Exterior features: Covered porch; Workshop; Cleared, level lot; Gravel road access

Interior

  • Kitchen: Oven; Range hood
  • Flooring: Ceramic tile; Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (natural gas); Central air conditioning; Electric cooling; Ceiling fans
  • Interior features: Ceiling fans
  • Laundry & utility: Electric dryer hookup; Gas water heater

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 $115,928 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $1.

Deal economics

  • At list price, monthly cash flow is $111 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $1).

Location & tenants

  • Location reads 57/100 on livability (#358 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, health & safety A+, housing B+; Watch: crime F, 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: 19 active listings in the ZIP; 388 units permitted in Sebastian County in 2024 (16 in 5+ unit buildings).

Forward outlook

  • In year one you build about $10k of equity ($801 loan paydown + $9k appreciation (7.8% local appreciation)).
  • Sebastian County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (7.8% appreciation + 3.0% rent growth), your $32k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 173892.0% of price.
  • Climate carrying-cost: moderate 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. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. Crime grade is F 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. 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
1.00%
Cap rate
7.44%
Cash-on-cash
4.10%
DSCR
1.18
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$115,928
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6305 Nickletown Rd 0.57mi 2/1.0 (-1) 1,454 (+8%) 3mo $125,000 $86 49

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

7.84% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
22.8%
Equity multiple
2.65×
Total profit
$53,625
Equity at exit
$86,778
10-year hold
IRR
20.9%
Equity multiple
5.63×
Total profit
$150,336
Equity at exit
$171,031

Cash invested: $32,460 (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 72940

Home prices YoY
2.5%
Active inventory
19

Monthly cashflow live

Estimated rent
$1,155 medium interval (Pro) →
Mortgage (P&I)
$608
Tax est. 1.5%
$145 /mo · $1,739/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$242
Net cashflow
$111

Break-even live

Break-even rent $1,014
Max offer price $115,928
Occupancy floor 85%

Sensitivity live

Price -10% $191 -5% $151 +0% $111 +5% $71 +10% $31
Rent -10% $20 -5% $65 +0% $111 +5% $157 +10% $202
Rate -1.0pp $169 -0.5pp $140 base $111 +0.5pp $81 +1.0pp $50

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
$28,982
Closing costs
$3,478
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 8 events

  1. 2026-06-19
    days on market $1 Active 8 DOM
  2. 2026-06-18
    days on market $1 Active 7 DOM
  3. 2026-06-17
    days on market $1 Active 6 DOM
  4. 2026-06-16
    days on market $1 Active 5 DOM
  5. 2026-06-15
    days on market $1 Active 4 DOM
  6. 2026-06-14
    days on market $1 Active 2 DOM
  7. 2026-06-12
    remarks 255-char remark
  8. 2026-06-12
    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 FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥112°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 7% 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
$13,856
− Mortgage interest
−$6,494
− Property taxes
−$1,739
− Insurance
−$580
− Repairs & maintenance
−$1,108
− Management
−$1,108
− Depreciation
−$3,372
Taxable loss
−$546
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$131
After-tax cash flow
$1,463/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 — Huntington

Score
57/100
State rank
#358
US rank
#22053

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
1,936

Population outlook (Sebastian County) Hauer SSP2

Today (2025)
133,992 people
By 2030
136,620 · +2.0%
By 2040
140,832 · +5.1%
By 2050
143,301 · +6.9%
By 2075
147,964 · +10.4%
By 2100
145,848 · +8.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 4%
Common ancestry
European 2% Lithuanian 1% Portuguese 1%
Foreign-born
1%
Languages at home
99% English-only · German/W. Germanic 1%

Political lean MEDSL · Sebastian

2024 margin
Solid R (+37.5) · D 30.0% · R 67.6% · Other 2.4%
2008→2024 swing
-2.9pp toward R · 2008: -34.6pp · 2024: -37.5pp
All cycles
2024: R+37.5 2020: R+35.5 2016: R+38.1 2012: R+37.1 2008: R+34.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 7.84%
Current HPI
324.9353
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…