CashFlowRE
Sign in Sign up
33 Nora Ct
C+ Composite 61.61
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.4/10.0
  • Schools +3.7/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$70,000

33 Nora Ct · Mountain Home, AR 72653
2 bd · 2.0 ba · 1,008 sqft · Manufactured public records · 16 Days on market
Est $47k · 48% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Super cute 2 bedroom/2 bath mobile home in a lovely retirement community. Nice open floor plan and split bedroom plan. 2 car attached carport and screened in porch. Backyard also features a 12'x18' storage shed. Buyer has to be approved by park. Lot rent is $350 per month and includes sewer and trash. pick up.

Key facts

  • 2-car carport
  • Outdoor seating area
  • Fenced yard

Tags

PRIVATE EN-SUITE BATHROOMSBRIGHT SUNROOMFENCED YARDOUTDOOR SEATING AREA2-CAR CARPORT8X10 STORAGE SHED

Property features AI

Exterior

  • Parking: 2-car garage
  • Home design: Manufactured home; Residential property; Located in the Rollingmeadows subdivision
  • Construction: Metal siding
  • Exterior features: Metal roof

Interior

  • Kitchen: Gas oven; Gas range; Dishwasher; Refrigerator
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Natural gas heating; Electric cooling
  • Interior features: Gas oven; Gas range; Dishwasher; Refrigerator
  • Laundry & utility: Washer; Dryer

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 $70k.

Deal economics

  • At list price, monthly cash flow is $311 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $69k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.6% vs local median 3.1% in Mountain Home — 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 70/100 on livability (#54 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, amenities F, commute F.
  • Mountain Home School District (town): math 45% / reading 45% proficiency, ranked #40 of 238 in AR (top 17%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 386 active listings in the ZIP; 47 units permitted in Baxter County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $484 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Baxter County population projected to shrink 9% 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 $20k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($69k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y ago 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 $60k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $68,950 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
1.44%
Cap rate
11.63%
Cash-on-cash
19.05%
DSCR
1.85
GRM
5.8

CMA / ARV

ARV (on-the-fly)
$47,376
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
32 Hal Dr 0.03mi 3/2.0 (+1) 1,040 (+3%) 10mo $50,000 $48 80
29 Benjamin Dr 0.10mi 2/2.0 1,072 (+6%) 5mo $50,000 $47 80
61 Rolling Meadows Ct 0.10mi 2/2.0 990 (-2%) 16mo $74,000 $75 79
101 Nora Ct 0.07mi 2/2.0 1,120 (+11%) 4mo $51,000 $46 75
19 Fleck Dr 0.05mi 2/2.0 1,088 (+8%) 13mo $54,000 $50 73
51 Grandchildren Dr 0.14mi 2/2.0 1,056 (+5%) 15mo $42,500 $40 73
65 Fleck Dr 0.11mi 3/2.0 (+1) 1,120 (+11%) 2mo $85,000 $76 70
72 Benjamin Dr 0.11mi 2/1.0 924 (-8%) 9mo $34,000 $37 69
73 Nora Ct 0.04mi 2/2.0 1,150 (+14%) 8mo $43,000 $37 68
406 Wehmeyer Loop 0.16mi 2/2.0 924 (-8%) 15mo $27,500 $30 66
447 Wehmeyer Loop 0.19mi 2/1.0 924 (-8%) 11mo $35,000 $38 64
111 Nora Ct 0.09mi 3/2.0 (+1) 1,152 (+14%) 13mo $64,900 $56 57

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
10.9%
Equity multiple
1.43×
Total profit
$8,490
Equity at exit
$10,437
10-year hold
IRR
20.0%
Equity multiple
2.68×
Total profit
$32,973
Equity at exit
$6,052

Cash invested: $19,600 (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 72653

Home prices YoY
-15.8%
Active inventory
386
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,006 medium interval (Pro) →
Mortgage (P&I)
$367
Tax est. 1.5%
$88 /mo · $1,050/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$211
Net cashflow
$311

Break-even live

Break-even rent $612
Max offer price $70,000
Occupancy floor 64%

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
$17,500
Closing costs
$2,100
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 12 events

  1. 2026-06-19
    days on market $70,000 Active 16 DOM
  2. 2026-06-18
    days on market $70,000 Active 15 DOM
  3. 2026-06-17
    days on market $70,000 Active 14 DOM
  4. 2026-06-16
    days on market $70,000 Active 13 DOM
  5. 2026-06-15
    days on market $70,000 Active 12 DOM
  6. 2026-06-14
    days on market $70,000 Active 10 DOM
  7. 2026-06-12
    days on market $70,000 Active 9 DOM
  8. 2026-06-09
    days on market $70,000 Active 6 DOM
  9. 2026-06-08
    days on market $70,000 Active 5 DOM
  10. 2026-06-07
    days on market $70,000 Active 4 DOM
  11. 2026-06-05
    remarks 699-char remark
  12. 2026-06-05
    listed $70,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$12,075
− Mortgage interest
−$3,921
− Property taxes
−$1,050
− Insurance
−$350
− Repairs & maintenance
−$966
− Management
−$966
− Depreciation
−$2,036
Taxable income
$2,785
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$668
After-tax cash flow
$3,065/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
Mountain Home School District
NCES district ID
0500043
Math proficiency
45% ▼ -8.00%
Reading proficiency
45% ▼ -4.00%
Median HH income
$36,966
Composite
37.4/100
National rank
#4424
State rank
#40 of 238 in AR

Livability — Mountain Home

Score
70/100
State rank
#54
US rank
#7718

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Baxter County · 29,564 people
City population
29,564
Metro
Mountain Home, AR
Population (ZIP)
29,564
Household income
$48,718
Rent vs Own
26.1% rent · 73.9% own
Severe rent burden
663.0

Population outlook (Baxter County) Hauer SSP2

Today (2025)
39,886 people
By 2030
39,226 · -1.7%
By 2040
37,810 · -5.2%
By 2050
36,287 · -9.0%
By 2075
32,965 · -17.4%
By 2100
28,002 · -29.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Slovak 2% Romanian 2% Portuguese 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% German/W. Germanic 1%

Political lean MEDSL · Baxter

2024 margin
Solid R (+56.9) · D 20.7% · R 77.6% · Other 1.7%
2008→2024 swing
-25.3pp toward R · 2008: -31.6pp · 2024: -56.9pp
All cycles
2024: R+56.9 2020: R+53.3 2016: R+53.6 2012: R+44.0 2008: R+31.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -46.18%
Current HPI
246.3231
Rent YoY
Metro
Mountain Home, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+159.3% since first listed
10 events — show timeline
  • 2026-06-02 Listed $70,000 MHMLS
  • 2022-09-08 Sold (MLS) $59,900 MHMLS
  • 2022-08-17 Listed $59,900 MHMLS
  • 2021-04-13 Sold (MLS) $37,500 MHMLS
  • 2021-03-16 Listed $39,900 MHMLS
  • 2019-03-27 Sold (Public Records) $24,000 Public Records
  • 2014-02-18 Sold (Public Records) $25,000 Public Records
  • 2007-05-23 Sold (Public Records) $28,000 Public Records
  • 2006-05-23 Sold (Public Records) $28,000 Public Records
  • 2005-06-16 Sold (Public Records) $27,000 Public Records

Property tax history

-18.5%/yr

Latest (2025): $7 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…