CashFlowRE
Sign in Sign up
3032 King Dr
D Composite 40.07
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).

  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • Cash flow +5.2/30.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0

$299,000

3032 King Dr · Mulberry, AR 72947
4 bd · 2.5 ba · 2,549 sqft · SingleFamily public records · 122 Days on market
Built 1980 4.93 ac lot $117/sqft · 27% below area Est $412k · 27% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover a rare opportunity to own a versatile property that blends high visibility with serene country charm. Situated along a busy interstate, this property offers exceptional exposure-making it an ideal location for a small business venture such as an antique shop, flower boutique, service based business, or even a professional office. Set on almost 5 acres, the home is positioned to give you the best of both worlds. While the front of the property benefits from steady traffic and excellent accessibility, the backyard opens up to a private wooded retreat-offering a quiet escape where you can relax, entertain, or simply enjoy nature. The home features a great room with a vaulted ceiling and beautiful fireplace for cozy evenings and the oversized dining room provides plenty of room to gather friends & family. You'll love the updated kitchen with granite counters and modern backsplash, plus a new HVAC system and newer garage door with camera. The primary bedroom has a spacious closet suite and a bathroom with his and her vanities. There is a fenced in large patio area and a spacious bonus room with its own exterior door to the patio that could be used as a den, hobby room or 4th bedroom. Whether you're an entrepreneur looking for the perfect live-work setup or a homeowner seeking land, privacy and potential this property delivers. With room to grow, build, and create, the possibilities here are truly endless. Don't miss your chance to turn this unique property in to your dream home, business, or both.

Key facts

  • Vaulted ceiling
  • Farm view
  • Private retreat

Tags

CENTRAL HEAT AND AIR UNITPRIVATE RETREATFARM VIEWGREAT ROOMVAULTED CEILINGFIREPLACE

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 4-bed/2.5-bath single-family listed at $299k.

Deal economics

  • At list price, monthly cash flow is $-684 ($-8k/yr) — negative.
  • To cash-flow at today's rent, offer at most $178k (40.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $137k (54.3% below list).
  • Recommended offer: $137k (54.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 59/100 on livability (#281 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime B+; Watch: schools F, amenities F, commute F.
  • Mulberry School District (rural): math 21% / reading 26% proficiency, ranked #191 of 238 in AR (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 38 active listings in the ZIP; 47 units permitted in Crawford County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $32k of equity ($2k loan paydown + $30k appreciation (10.0% local appreciation)).
  • Crawford County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • By year 2, paydown + projected appreciation supports a ~$51k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 122 days — a 12% lower offer ($263k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $21k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $168k; list at $299k implies a 78% gain — meaningful room to come down on a strong offer.

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 $136,694 (54.3% 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. It's been on market 122 days. Have you received any prior offers? Is the seller open to a 54% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.46%
Cap rate
3.55%
Cash-on-cash
-9.80%
DSCR
0.56
GRM
18.2

CMA / ARV

ARV (median comp)
$411,616
List price
$299,000
Delta
-27.36%
Verdict
UNDERPRICED
Comps
11 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3042 W Mulberry Hwy 64 0.65mi 3/2.5 (-1) 2,465 (-3%) 4mo $280,000 $114 56

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
17.4%
Equity multiple
2.42×
Total profit
$119,142
Equity at exit
$269,363
10-year hold
IRR
16.4%
Equity multiple
5.60×
Total profit
$384,761
Equity at exit
$580,891

Cash invested: $83,720 (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 72947

Home prices YoY
3.9%
Active inventory
38
Price-to-rent
18.2×

Monthly cashflow live

Estimated rent
$1,367 medium interval (Pro) →
Mortgage (P&I)
$1,568
Tax from tax record
$71 /mo · $850/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$287
Net cashflow
$-684

Break-even live

Break-even rent $2,232
Max offer price $178,248
Occupancy floor

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
$74,750
Closing costs
$8,970
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 28 events

  1. 2026-06-19
    days on market $299,000 Active 122 DOM
  2. 2026-06-18
    days on market $299,000 Active 121 DOM
  3. 2026-06-17
    days on market $299,000 Active 120 DOM
  4. 2026-06-16
    days on market $299,000 Active 119 DOM
  5. 2026-06-15
    days on market $299,000 Active 118 DOM
  6. 2026-06-14
    days on market $299,000 Active 116 DOM
  7. 2026-06-12
    days on market $299,000 Active 115 DOM
  8. 2026-06-09
    days on market $299,000 Active 112 DOM
  9. 2026-06-08
    days on market $299,000 Active 111 DOM
  10. 2026-06-07
    days on market $299,000 Active 110 DOM
  11. 2026-06-05
    days on market $299,000 Active 108 DOM
  12. 2026-06-04
    days on market $299,000 Active 106 DOM
  13. 2026-06-02
    days on market $299,000 Active 105 DOM
  14. 2026-06-01
    days on market $299,000 Active 104 DOM
  15. 2026-05-31
    days on market $299,000 Active 103 DOM
  16. 2026-05-31
    days on market $299,000 Active 102 DOM
  17. 2026-05-14
    price $299,000 1532-char remark
    Show marketing remark (1037 chars)

    Discover a rare opportunity to own a versatile property that blends high visibility with serene country charm. Situated along a busy interstate, this property offers exceptional exposure-making it an ideal location for a small business venture such as an antique shop, flower boutique, service based business, or even a professional office. Set on almost 5 acres, the home is perfectly positioned to give you the best of both worlds. While the front of the property benefits from steady traffic and excellent accessibility, the backyard opens up to a private, wooded retreat! This home features a great room with vaulted ceiling and beautiful fireplace for cozy evenings and the oversized dining room provides plenty of room to gather friends & family. The kitchen has newer granite counters and backsplash, and there's a newer garage door with camera, & new HVAC. A spacious bonus room that could be a den, hobby room or 4th bedroom. Don't miss your chance to turn this unique property into your dream home, business or both!

  18. 2026-05-14
    price $299,000 1037-char remark
    Show marketing remark (1037 chars)

    Discover a rare opportunity to own a versatile property that blends high visibility with serene country charm. Situated along a busy interstate, this property offers exceptional exposure-making it an ideal location for a small business venture such as an antique shop, flower boutique, service based business, or even a professional office. Set on almost 5 acres, the home is perfectly positioned to give you the best of both worlds. While the front of the property benefits from steady traffic and excellent accessibility, the backyard opens up to a private, wooded retreat! This home features a great room with vaulted ceiling and beautiful fireplace for cozy evenings and the oversized dining room provides plenty of room to gather friends & family. The kitchen has newer granite counters and backsplash, and there's a newer garage door with camera, & new HVAC. A spacious bonus room that could be a den, hobby room or 4th bedroom. Don't miss your chance to turn this unique property into your dream home, business or both!

  19. 2026-02-17
    listed $320,000 Active 1532-char remark
    Show marketing remark (1532 chars)

    Discover a rare opportunity to own a versatile property that blends high visibility with serene country charm. Situated along a busy interstate, this property offers exceptional exposure-making it an ideal location for a small business venture such as an antique shop, flower boutique, service based business, or even a professional office. Set on almost 5 acres, the home is positioned to give you the best of both worlds. While the front of the property benefits from steady traffic and excellent accessibility, the backyard opens up to a private wooded retreat-offering a quiet escape where you can relax, entertain, or simply enjoy nature. The home features a great room with a vaulted ceiling and beautiful fireplace for cozy evenings and the oversized dining room provides plenty of room to gather friends & family. You'll love the updated kitchen with granite counters and modern backsplash, plus a new HVAC system and newer garage door with camera. The primary bedroom has a spacious closet suite and a bathroom with his and her vanities. There is a fenced in large patio area and a spacious bonus room with its own exterior door to the patio that could be used as a den, hobby room or 4th bedroom. Whether you're an entrepreneur looking for the perfect live-work setup or a homeowner seeking land, privacy and potential this property delivers. With room to grow, build, and create, the possibilities here are truly endless. Don't miss your chance to turn this unique property in to your dream home, business, or both.

  20. 2026-02-16
    listed $320,000 Active 1037-char remark
    Show marketing remark (1037 chars)

    Discover a rare opportunity to own a versatile property that blends high visibility with serene country charm. Situated along a busy interstate, this property offers exceptional exposure-making it an ideal location for a small business venture such as an antique shop, flower boutique, service based business, or even a professional office. Set on almost 5 acres, the home is perfectly positioned to give you the best of both worlds. While the front of the property benefits from steady traffic and excellent accessibility, the backyard opens up to a private, wooded retreat! This home features a great room with vaulted ceiling and beautiful fireplace for cozy evenings and the oversized dining room provides plenty of room to gather friends & family. The kitchen has newer granite counters and backsplash, and there's a newer garage door with camera, & new HVAC. A spacious bonus room that could be a den, hobby room or 4th bedroom. Don't miss your chance to turn this unique property into your dream home, business or both!

  21. 2025-08-15
    price $333,000
  22. 2025-08-15
    price $333,000
  23. 2025-07-01
    price $365,000
  24. 2025-05-05
    price $389,000
  25. 2025-04-09
    listed $409,900 Active
  26. 2009-04-22
    soldstatus $168,100
  27. 2000-03-21
    soldstatus $120,000
  28. 1981-02-09
    soldstatus $50,000

ⓘ 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
$850 · $71/mo
Projected year-2 tax
$1,914 · $159/mo
Expected delta
+$1,063/yr (+$89/mo · 125.0%)

ⓘ 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 6/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°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 1 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
$16,403
− Mortgage interest
−$16,749
− Property taxes
−$850
− Insurance
−$1,495
− Repairs & maintenance
−$1,312
− Management
−$1,312
− Depreciation
−$8,698
Taxable loss
−$14,013
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,363
After-tax cash flow
$-4,839/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
Mulberry School District
NCES district ID
0510290
Math proficiency
21% ▼ -19.00%
Reading proficiency
26% ▼ -17.00%
Median HH income
$38,315
Composite
19.69/100
National rank
#8727
State rank
#191 of 238 in AR

Livability — Mulberry

Score
59/100
State rank
#281
US rank
#19696

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
3,874

Population outlook (Crawford County) Hauer SSP2

Today (2025)
62,108 people
By 2030
61,519 · -0.9%
By 2040
59,735 · -3.8%
By 2050
57,521 · -7.4%
By 2075
53,143 · -14.4%
By 2100
49,596 · -20.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 5% Hispanic / Latino 5% Native American 2%
Common ancestry
Slovak 2% Romanian 1% Lithuanian 1%
Foreign-born
2% · Canada, China
Languages at home
92% English-only · Spanish 7% Chinese 1%

Political lean MEDSL · Crawford

2024 margin
Solid R (+58.2) · D 19.9% · R 78.1% · Other 2.0%
2008→2024 swing
-12.1pp toward R · 2008: -46.0pp · 2024: -58.2pp
All cycles
2024: R+58.2 2020: R+56.7 2016: R+55.0 2012: R+49.9 2008: R+46.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 11.47%
Current HPI
306.7802
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

+498.0% since first listed
12 events — show timeline
  • 2026-05-14 Price Changed $299,000 WRVBOR
  • 2026-05-14 Price Changed $299,000 NWARMLS
  • 2026-02-17 Listed $320,000 WRVBOR
  • 2026-02-16 Listed $320,000 NWARMLS
  • 2025-08-15 Price Changed $333,000 WRVBOR
  • 2025-08-15 Price Changed $333,000 NWARMLS
  • 2025-07-01 Price Changed $365,000 WRVBOR
  • 2025-05-05 Price Changed $389,000 WRVBOR
  • 2025-04-09 Listed $409,900 WRVBOR
  • 2009-04-22 Sold (Public Records) $168,100 Public Records
  • 2000-03-21 Sold (Public Records) $120,000 Public Records
  • 1981-02-09 Sold (Public Records) $50,000 Public Records

Property tax history

+2.2%/yr

Latest (2025): $850 · -4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…