CashFlowRE
Sign in Sign up
8615 Rock Creek Rd
C+ Composite 62.16
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 +19.0/30.0
  • ARV discount +12.7/15.0
  • Appreciation +10.0/10.0
  • DSCR +6.0/10.0
  • 1% rule +3.8/10.0
  • Livability +3.0/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$96,000

8615 Rock Creek Rd · Mulberry, AR 72947
2 bd · 1.0 ba · 896 sqft · Manufactured public records · 271 Days on market
Built 2010 $107/sqft · 5% below area Est $108k · 11% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming Country Retreat on 4.5 Wooded Acres! This well-kept 2-bedroom, 2-bath home is perfectly set on 4.5 beautiful, private wooded acres and offers a spacious split, open floor plan that’s move-in ready. The kitchen features ample cabinet space and comes equipped with a refrigerator, stove, and dishwasher. The dining area opens to a cozy living room, perfect for entertaining or relaxing. The primary suite offers its own private bathroom with a tub/shower combo and a generous walk-in closet. A nice-sized laundry room with a stacked washer and dryer that convey adds extra convenience. With 896 sq. ft. of comfortable living space surrounded by serene natural beauty, you’ll love the peace and privacy this property provides. Conveniently located just 1 mile from the Mulberry T. J. Reservoir—with easy access for fishing, boating, kayaking, and swimming—and 6 miles to I-40, this home provides an easy commute to Alma, Fort Smith, Northwest Arkansas, or Ozark.

Key facts

  • 4.5 acre lot
  • Built 2010
  • Listed 270 days

Tags

4.5 ACRE LOT

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/1.0-bath manufactured listed at $96k.

Deal economics

  • At list price, monthly cash flow is $100 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $85k (11.5% below list).
  • Recommended offer: $84k (12.0% below list) — sets the bar for market timing.

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.
  • Mountainburg School District (rural): math 30% / reading 35% proficiency, ranked #136 of 238 in AR (top 57%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 63% 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 $10k of equity ($664 loan paydown + $10k 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.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 271 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 5→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $84,480 (12.0% below list)

Questions for the listing agent

  1. It's been on market 271 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
0.88%
Cap rate
7.54%
Cash-on-cash
4.46%
DSCR
1.20
GRM
9.4

CMA / ARV

ARV (median comp)
$108,446
List price
$96,000
Delta
-11.48%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8615 Rock Creek Rd 0.00mi 2/2.0 896 (0%) 7mo $99,700 $111 90

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
27.5%
Equity multiple
3.18×
Total profit
$58,608
Equity at exit
$86,484
10-year hold
IRR
24.0%
Equity multiple
7.23×
Total profit
$167,496
Equity at exit
$186,507

Cash invested: $26,880 (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
9.4×

Monthly cashflow live

Estimated rent
$849 medium interval (Pro) →
Mortgage (P&I)
$503
Tax from tax record
$28 /mo · $330/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$178
Net cashflow
$100

Break-even live

Break-even rent $723
Max offer price $96,000
Occupancy floor 83%

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
$24,000
Closing costs
$2,880
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 14 events

  1. 2026-06-10
    days on market $96,000 Active 271 DOM
  2. 2026-06-09
    days on market $96,000 Active 270 DOM
  3. 2026-06-08
    days on market $96,000 Active 269 DOM
  4. 2026-06-07
    days on market $96,000 Active 268 DOM
  5. 2026-06-03
    days on market $96,000 Active 264 DOM
  6. 2026-06-02
    days on market $96,000 Active 263 DOM
  7. 2026-06-01
    days on market $96,000 Active 262 DOM
  8. 2026-05-31
    days on market $96,000 Active 261 DOM
  9. 2026-05-31
    days on market $96,000 Active 260 DOM
  10. 2025-11-24
    soldstatus $99,700
  11. 2025-11-21
    soldstatus $99,700 Closed 994-char remark
    Show marketing remark (994 chars)

    Charming Country Retreat on 4.5 Wooded Acres! This well-kept 2-bedroom, 2-bath home is perfectly set on 4.5 beautiful, private wooded acres and offers a spacious split, open floor plan that’s move-in ready. The kitchen features ample cabinet space and comes equipped with a refrigerator, stove, and dishwasher. The dining area opens to a cozy living room, perfect for entertaining or relaxing. The primary suite offers its own private bathroom with a tub/shower combo and a generous walk-in closet. A nice-sized laundry room with a stacked washer and dryer that convey adds extra convenience. With 896 sq. ft. of comfortable living space surrounded by serene natural beauty, you’ll love the peace and privacy this property provides. Conveniently located just 1 mile from the Mulberry T. J. Reservoir—with easy access for fishing, boating, kayaking, and swimming—and 6 miles to I-40, this home provides an easy commute to Alma, Fort Smith, Northwest Arkansas, or Ozark.

  12. 2025-10-27
    status Pending 994-char remark
    Show marketing remark (994 chars)

    Charming Country Retreat on 4.5 Wooded Acres! This well-kept 2-bedroom, 2-bath home is perfectly set on 4.5 beautiful, private wooded acres and offers a spacious split, open floor plan that’s move-in ready. The kitchen features ample cabinet space and comes equipped with a refrigerator, stove, and dishwasher. The dining area opens to a cozy living room, perfect for entertaining or relaxing. The primary suite offers its own private bathroom with a tub/shower combo and a generous walk-in closet. A nice-sized laundry room with a stacked washer and dryer that convey adds extra convenience. With 896 sq. ft. of comfortable living space surrounded by serene natural beauty, you’ll love the peace and privacy this property provides. Conveniently located just 1 mile from the Mulberry T. J. Reservoir—with easy access for fishing, boating, kayaking, and swimming—and 6 miles to I-40, this home provides an easy commute to Alma, Fort Smith, Northwest Arkansas, or Ozark.

  13. 2025-10-17
    listed $99,700 Active 994-char remark
    Show marketing remark (994 chars)

    Charming Country Retreat on 4.5 Wooded Acres! This well-kept 2-bedroom, 2-bath home is perfectly set on 4.5 beautiful, private wooded acres and offers a spacious split, open floor plan that’s move-in ready. The kitchen features ample cabinet space and comes equipped with a refrigerator, stove, and dishwasher. The dining area opens to a cozy living room, perfect for entertaining or relaxing. The primary suite offers its own private bathroom with a tub/shower combo and a generous walk-in closet. A nice-sized laundry room with a stacked washer and dryer that convey adds extra convenience. With 896 sq. ft. of comfortable living space surrounded by serene natural beauty, you’ll love the peace and privacy this property provides. Conveniently located just 1 mile from the Mulberry T. J. Reservoir—with easy access for fishing, boating, kayaking, and swimming—and 6 miles to I-40, this home provides an easy commute to Alma, Fort Smith, Northwest Arkansas, or Ozark.

  14. 2025-09-10
    listed $96,000 Active 252-char remark
    Show marketing remark (252 chars)

    4.5 acre lot with manufactured home. Great place to start building your dream home in this very quiet and peaceful area. Located at the corner of Rock Creek and Brooks Ridge Road north of Mulberry. The manufactured home has 2 bedrooms and 2 full baths.

ⓘ 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
$330 · $28/mo
Projected year-2 tax
$614 · $51/mo
Expected delta
+$284/yr (+$24/mo · 86.1%)

ⓘ 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 5/10 Major 5 d/yr ≥111°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$10,191
− Mortgage interest
−$5,377
− Property taxes
−$330
− Insurance
−$480
− Repairs & maintenance
−$815
− Management
−$815
− Depreciation
−$2,793
Taxable loss
−$420
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$101
After-tax cash flow
$1,301/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
Mountainburg School District
NCES district ID
0510260
Math proficiency
30% ▼ -10.00%
Reading proficiency
35% ▼ -5.00%
Median HH income
$39,076
Composite
27.22/100
National rank
#7016
State rank
#136 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

+3.9% since first listed
5 events — show timeline
  • 2025-11-24 Sold (Public Records) $99,700 Public Records
  • 2025-11-21 Sold (MLS) $99,700 WRVBOR
  • 2025-10-27 Pending WRVBOR
  • 2025-10-17 Listed $99,700 WRVBOR
  • 2025-09-10 Listed $96,000 Fizber.com

Property tax history

+1.7%/yr

Latest (2025): $330 · +8.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…