CashFlowRE
Sign in Sign up
164 Murray St
D Composite 43.85
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).

  • Cash flow +13.4/30.0
  • ARV discount +7.5/15.0
  • Appreciation +5.0/10.0
  • DSCR +4.0/10.0
  • Condition / age +4.0/5.0
  • 1% rule +3.8/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Schools +1.0/10.0

$120,000

164 Murray St · Hunter, AR 72074
3 bd · 2.0 ba · 1,311 sqft · Manufactured · 59 Days on market
Built 1999 Good condition 0.48 ac lot ↓ 8% since listing

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

Listing remarks

This country home, situated on nearly half an acre, has it all. Highlights include a whole-home Generac generator, a wheelchair ramp, a screened-in back porch, an extended mudroom, a to-die-for pantry, and three storage sheds—one equipped with both 110 and 220 hookups. Additionally, there is a metal carport that accommodates up to six vehicles. The kitchen and both bathrooms have been updated, complemented by new flooring throughout. Seller put on a new roof, updated windows, doors, lighting fixtures, and ceiling fans. Location would make the perfect hunting cabin or a permanent residence. Home is NOT in the flood zone, and flood insurance is not required.

Key facts

  • Extended mudroom
  • To-die-for pantry
  • Wheelchair ramp

Tags

WHOLE-HOME GENERAC GENERATORWHEELCHAIR RAMPSCREENED-IN BACK PORCHEXTENDED MUDROOMTO-DIE-FOR PANTRYSTORAGE SHEDS

Property features AI

Finance

  • Other: Approximate lot size 139 x 144 (about 0.48 acre)
  • Financial info: Financing available: VA loan, FHA loan, Conventional loan, Rural Development, or Cash

Exterior

  • Parking: Carport
  • Utilities: Public water; Septic system; Municipal electric service (including Entergy); Generator
  • Home design: Double-wide mobile home; Architectural shingle roof; Metal/vinyl siding; Approximately 1,311 total square feet
  • Construction: Other foundation (see remarks)
  • Exterior features: Screened porch; Outside storage area; Paved road access; Rural property setting; Inside city limits

Interior

  • Kitchen: Microwave; Gas range; Dishwasher; Pantry
  • Flooring: Carpet; Luxury vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central electric heating; Central electric cooling; Gas space heater
  • Interior features: Washer and electric dryer connections; Electric water heater; Walk-in closet(s); Ceiling fan(s)
  • Laundry & utility: Laundry room

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 3-bed/2.0-bath manufactured listed at $120k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $2 ($29/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 $105k (12.3% below list).
  • Recommended offer: $105k (12.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 52/100 on livability (#458 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A, housing A-; Watch: amenities F, commute F, employment F.
  • Brinkley School District (town): math 12% / reading 14% proficiency, ranked #225 of 238 in AR (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 99% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: C.B. Partee Elementary School (math 12% / reading 12%, grade F, #419 of 454 statewide, top 93%, 277 students, 100% FRL); Brinkley High School (math 12% / reading 17%, grade F, #265 of 292 statewide, top 91%, 192 students, 100% FRL) — zoned schools at 100% FRL track the district average.
  • Market conditions: 1 active listings in the ZIP; 2 units permitted in Woodruff County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($830 loan paydown + $4k appreciation (3.0% local appreciation)).
  • Woodruff County population projected at -36% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $34k cash investment doubles in ~7 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 59 days — a 3% lower offer ($116k) is reasonable based on typical stale-listing flexibility.
  • 3 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: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $105,283 (12.3% below list)

Questions for the listing agent

  1. It's been on market 59 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  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. 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?
  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
6.32%
Cash-on-cash
0.09%
DSCR
1.00
GRM
9.5

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
7.6%
Equity multiple
1.44×
Total profit
$14,628
Equity at exit
$53,957
10-year hold
IRR
10.3%
Equity multiple
2.54×
Total profit
$51,895
Equity at exit
$83,154

Cash invested: $33,600 (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 72074

Active inventory
1
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,053 medium interval (Pro) →
Mortgage (P&I)
$629
Tax est. 1.5%
$150 /mo · $1,800/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$221
Net cashflow
$2

Break-even live

Break-even rent $1,050
Max offer price $120,000
Occupancy floor 95%

Sensitivity live

Price -10% $85 -5% $44 +0% $2 +5% $-39 +10% $-80
Rent -10% $-81 -5% $-39 +0% $2 +5% $44 +10% $86
Rate -1.0pp $63 -0.5pp $33 base $2 +0.5pp $-29 +1.0pp $-60

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
$30,000
Closing costs
$3,600
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 23 events

  1. 2026-06-22
    days on market $120,000 Active 59 DOM
  2. 2026-06-21
    days on market $120,000 Active 58 DOM
  3. 2026-06-19
    days on market $120,000 Active 56 DOM
  4. 2026-06-18
    days on market $120,000 Active 55 DOM
  5. 2026-06-17
    days on market $120,000 Active 54 DOM
  6. 2026-06-16
    days on market $120,000 Active 53 DOM
  7. 2026-06-15
    days on market $120,000 Active 52 DOM
  8. 2026-06-14
    days on market $120,000 Active 50 DOM
  9. 2026-06-12
    statusdays on market $120,000 Active 49 DOM
  10. 2026-06-09
    days on market $120,000 Price Change 46 DOM
  11. 2026-06-08
    days on market $120,000 Price Change 45 DOM
  12. 2026-06-07
    pricestatusdays on market $120,000 Price Change 44 DOM
  13. 2026-06-05
    days on market $125,000 Active 42 DOM
  14. 2026-06-04
    days on market $125,000 Active 40 DOM
  15. 2026-06-02
    days on market $125,000 Active 39 DOM
  16. 2026-06-01
    days on market $125,000 Active 38 DOM
  17. 2026-05-31
    days on market $125,000 Active 37 DOM
  18. 2026-05-31
    days on market $125,000 Active 36 DOM
  19. 2026-04-24
    listed $125,000 New Listing 670-char remark
  20. 2026-03-30
    historical
  21. 2026-01-02
    status Back on Market
  22. 2026-01-01
    historical
  23. 2025-03-17
    listed $130,000 New Listing

ⓘ 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 4/10 Moderate 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 14% 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
$12,634
− Mortgage interest
−$6,722
− Property taxes
−$1,800
− Insurance
−$600
− Repairs & maintenance
−$1,011
− Management
−$1,011
− Depreciation
−$3,491
Taxable loss
−$2,000
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$480
After-tax cash flow
$509/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This well-maintained mobile home is in good condition with recent updates and improvements, making it a solid investment opportunity.

Value-add opportunities

  • Both Painting exterior — Fresh paint can enhance curb appeal and property value
  • Both Landscaping and yard maintenance — A well-maintained yard can improve curb appeal and attract potential buyers
  • Resale Replace ceiling fans — Modern ceiling fans can improve air circulation and add to the home's appeal

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior — Fresh paint can enhance curb appeal and property value
  • Both Landscaping and yard maintenance — A well-maintained yard can improve curb appeal and attract potential buyers
  • Resale Replace ceiling fans — Modern ceiling fans can improve air circulation and add to the home's appeal

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Brinkley School District
NCES district ID
0503630
Math proficiency
12% ▼ -15.00%
Reading proficiency
14% ▼ -12.00%
Median HH income
$30,745
Composite
10.27/100
National rank
#9792
State rank
#225 of 238 in AR

Livability — Hunter

Score
52/100
State rank
#458
US rank
#24949

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hunter, AR
Population (ZIP)
139

Population outlook (Woodruff County) Hauer SSP2

Today (2025)
5,710 people
By 2030
5,209 · -8.8%
By 2040
4,329 · -24.2%
By 2050
3,663 · -35.8%
By 2075
2,831 · -50.4%
By 2100
2,577 · -54.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Two or more races 12%

Political lean MEDSL · Woodruff

2024 margin
Solid R (+32.5) · D 32.8% · R 65.3% · Other 1.9%
2008→2024 swing
-39.9pp toward R · 2008: 7.5pp · 2024: -32.5pp
All cycles
2024: R+32.5 2020: R+27.8 2016: R+8.9 2012: D+4.2 2008: D+7.5

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

-7.7% since first listed
6 events — show timeline
  • 2026-06-05 Price Changed $120,000 CARMLS
  • 2026-04-24 Listed $125,000 CARMLS
  • 2026-03-30 Listing Removed CARMLS
  • 2026-01-02 Relisted CARMLS
  • 2026-01-01 Listing Removed CARMLS
  • 2025-03-17 Listed $130,000 CARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…