CashFlowRE
Sign in Sign up
1722 Coca Cola Lake Rd
C Composite 59.84
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 +25.1/30.0
  • DSCR +8.2/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.6/10.0
  • Schools +5.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

1722 Coca Cola Lake Rd · Genoa, AR 71854
4 bd · 1.0 ba · 1,848 sqft · Manufactured public records · 17 Days on market
Built 1999 4.14 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Rare Multi-Residence Opportunity on 4.14 Acres in Genoa School District this unique property offers incredible flexibility for multi-generational living, rental income potential, or a private country retreat with room to grow. The property features a spacious 4 Bedroom, 2 Bath Triple-Wide Manufactured Home serving as the primary residence, along with a separate 3 Bedroom, 2 Bath Single-Wide Home—perfect for extended family, guests, or investment opportunities. Outside, you'll find multiple storage and utility buildings designed to accommodate hobbies, equipment, animals, or recreational needs, including: ? 9x16 Outbuilding ? 8x12 Outbuilding ? 12x20 Lean-To ? 18x20 Carport Enjoy the

Key facts

  • Covered parking
  • Country setting
  • 4.14 acres

Tags

MULTI-RESIDENCE OPPORTUNITY4.14 ACRESGENOA SCHOOL DISTRICTMULTIPLE STORAGE BUILDINGSCOVERED PARKINGCOUNTRY SETTING

Property features AI

Finance

  • Other: Approximately 4.14 acres

Exterior

  • Home design: Single Family Residence; One level; Single wide / Triple wide mobile home body types
  • Construction: Metal roof; Pillar/post/pier foundation; Built as residential single family
  • Exterior features: Chain link fencing; Gravel road access

Interior

  • Flooring: Laminate
  • Bathrooms: 2 full bathrooms
  • Interior features: Laminate flooring; Wood-burning fireplace (1)

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/1.0-bath manufactured listed at $140k.

Deal economics

  • At list price, monthly cash flow is $310 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $138k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Genoa Central School District (rural): math 60% / reading 57% proficiency, ranked #6 of 238 in AR (top 2%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 273 active listings in the ZIP; 21 units permitted in Miller County in 2024 (0 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($47k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Miller County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($138k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $13k; list at $140k implies a 976% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 26% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $137,801 (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
1.16%
Cap rate
8.95%
Cash-on-cash
9.49%
DSCR
1.42
GRM
7.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-2.0%
Equity multiple
0.93×
Total profit
$-2,919
Equity at exit
$20,860
10-year hold
IRR
7.7%
Equity multiple
1.59×
Total profit
$22,959
Equity at exit
$12,096

Cash invested: $39,172 (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 71854

Home prices YoY
-16.9%
Active inventory
273
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,616 medium interval (Pro) →
Mortgage (P&I)
$734
Tax est. 1.5%
$175 /mo · $2,098/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$339
Net cashflow
$310

Break-even live

Break-even rent $1,224
Max offer price $139,900
Occupancy floor 76%

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
$34,975
Closing costs
$4,197
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. 2026-06-19
    days on market $139,900 Active 17 DOM
  2. 2026-06-18
    days on market $139,900 Active 16 DOM
  3. 2026-06-17
    days on market $139,900 Active 15 DOM
  4. 2026-06-16
    days on market $139,900 Active 14 DOM
  5. 2026-06-15
    days on market $139,900 Active 13 DOM
  6. 2026-06-14
    days on market $139,900 Active 11 DOM
  7. 2026-06-13
    days on market $139,900 Active 10 DOM
  8. 2026-06-10
    days on market $139,900 Active 8 DOM
  9. 2026-06-09
    days on market $139,900 Active 7 DOM
  10. 2026-06-08
    days on market $139,900 Active 6 DOM
  11. 2026-06-07
    days on market $139,900 Active 5 DOM
  12. 2026-06-05
    days on market $139,900 Active 2 DOM
  13. 2026-06-03
    remarks 693-char remark
  14. 2026-06-03
    listed $139,900 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 7/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 26% 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
$19,391
− Mortgage interest
−$7,837
− Property taxes
−$2,098
− Insurance
−$700
− Repairs & maintenance
−$1,551
− Management
−$1,551
− Depreciation
−$4,070
Taxable income
$1,584
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$380
After-tax cash flow
$3,337/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
Genoa Central School District
NCES district ID
0504110
Math proficiency
60% ▼ -3.00%
Reading proficiency
57% ▼ -1.00%
Median HH income
$46,716
Composite
49.54/100
National rank
#1991
State rank
#6 of 238 in AR

Livability — Genoa

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Miller County · 35,720 people
Metro
Texarkana, TX-AR
Population (ZIP)
35,720
Household income
$46,878
Rent vs Own
38.6% rent · 61.4% own
Severe rent burden
1388.0

Population outlook (Miller County) Hauer SSP2

Today (2025)
44,197 people
By 2030
43,844 · -0.8%
By 2040
42,680 · -3.4%
By 2050
41,024 · -7.2%
By 2075
35,685 · -19.3%
By 2100
28,325 · -35.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (62%)
Race & ethnicity
White 62% Black 30% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Lithuanian 1% Slovak 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Miller

2024 margin
Solid R (+51.1) · D 23.9% · R 74.9% · Other 1.2%
2008→2024 swing
-17.6pp toward R · 2008: -33.5pp · 2024: -51.1pp
All cycles
2024: R+51.1 2020: R+46.4 2016: R+43.8 2012: R+39.8 2008: R+33.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -40.00%
Current HPI
196.7615
Rent YoY
Metro
Texarkana, TX-AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+899.3% since first listed
3 events — show timeline
  • 2026-06-02 Listed $139,900 TBOR
  • 1997-07-25 Sold (Public Records) $13,000 Public Records
  • 1992-09-28 Sold (Public Records) $14,000 Public Records

Property tax history

+2.7%/yr

Latest (2025): $243 · -17.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…