CashFlowRE
Sign in Sign up
57 Wehmeyer Loop
B- Composite 67.96
Why this score? — see what drove the B- 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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +5.7/15.0
  • Schools +3.7/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$67,000

57 Wehmeyer Loop · Mountain Home, AR 72653
3 bd · 2.0 ba · 1,216 sqft · Manufactured · 21 Days on market
Built 2018 Est $64k · at est. ↓ 12% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Wow! Right in the middle of the Ozarks, 5 minutes to Lake Norfork and not to far from the White River in beautiful North Central Arkansas. 55 + Neighborhood. Move in ready 3 bed, 2 Bath single wide in the Rolling Meadows Subdivision! Open floorplan with split bedrooms. This home has 6" walls with double pane, double hung windows. Two Decks to enjoy your coffee. Storage shed, parking space. This park is just outside the city limits, with a large pond and community storm shelter. NEXT internet available.

Key facts

  • Walk-in closet
  • Open-concept kitchen
  • Split bedroom plan

Tags

SPLIT BEDROOM PLANLARGE PRIMARY SUITEWALK-IN CLOSETOPEN-CONCEPT KITCHENOVERSIZED FRONT PORCH

Property features AI

Exterior

  • Home design: Manufactured home (residential); Located in Rollingmeadows subdivision
  • Construction: Vinyl siding

Interior

  • Kitchen: Electric oven and range; Dishwasher; Refrigerator; Microwave
  • Bedrooms: Basement: None
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heat (electric); Central air conditioning (electric)
  • Interior features: Electric oven and electric range; Dishwasher; Refrigerator; Microwave
  • 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 3-bed/2.0-bath manufactured listed at $67k.

Deal economics

  • At list price, monthly cash flow is $533 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $67k).
  • Recommended offer: $66k (1.5% below list) — sets the bar for market timing.
  • Cap rate 15.8% 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).
  • This rent runs 31% of the median local income ($49k/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 $463 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 $19k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago; this cycle's ask has dropped $8k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $65,995 (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
1.88%
Cap rate
15.84%
Cash-on-cash
34.08%
DSCR
2.52
GRM
4.4

CMA / ARV

ARV (on-the-fly)
$64,448
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
146 Wehmeyer Loop 0.09mi 3/2.0 1,216 (0%) 2mo $65,000 $53 94
43 Nora Ct 0.17mi 3/2.0 1,216 (0%) 4mo $46,000 $38 88
316 Wehmeyer Loop 0.14mi 3/2.0 1,216 (0%) 8mo $83,000 $68 87
79 Rolling Meadows Ct 0.10mi 3/2.0 1,216 (0%) 11mo $74,699 $61 86
136 Wehmeyer Loop 0.04mi 2/2.0 (-1) 1,216 (0%) 9mo $78,000 $64 86
102 Hal Dr 0.23mi 3/2.0 1,288 (+6%) 8mo $45,000 $35 73
65 Fleck Dr 0.29mi 3/2.0 1,120 (-8%) 2mo $85,000 $76 72
73 Nora Ct 0.18mi 2/2.0 (-1) 1,150 (-5%) 8mo $43,000 $37 70
101 Nora Ct 0.20mi 2/2.0 (-1) 1,120 (-8%) 4mo $51,000 $46 69
131 Nora Ct 0.23mi 3/2.0 1,352 (+11%) 6mo $85,000 $63 66
32 Hal Dr 0.20mi 3/2.0 1,040 (-14%) 10mo $50,000 $48 58
29 Benjamin Dr 0.26mi 2/2.0 (-1) 1,072 (-12%) 5mo $50,000 $47 58

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
29.5%
Equity multiple
2.23×
Total profit
$23,095
Equity at exit
$9,990
10-year hold
IRR
36.8%
Equity multiple
4.41×
Total profit
$63,881
Equity at exit
$5,793

Cash invested: $18,760 (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
4.4×

Monthly cashflow live

Estimated rent
$1,260 medium interval (Pro) →
Mortgage (P&I)
$351
Tax est. 1.5%
$84 /mo · $1,005/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$265
Net cashflow
$533

Break-even live

Break-even rent $586
Max offer price $67,000
Occupancy floor 53%

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
$16,750
Closing costs
$2,010
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 20 events

  1. 2026-06-19
    days on market $67,000 Active 21 DOM
  2. 2026-06-18
    price $67,000 Active 20 DOM
  3. 2026-06-18
    days on market $74,900 Active 20 DOM
  4. 2026-06-17
    days on market $74,900 Active 19 DOM
  5. 2026-06-16
    days on market $74,900 Active 18 DOM
  6. 2026-06-15
    days on market $74,900 Active 17 DOM
  7. 2026-06-14
    days on market $74,900 Active 15 DOM
  8. 2026-06-12
    days on market $74,900 Active 14 DOM
  9. 2026-06-09
    days on market $74,900 Active 11 DOM
  10. 2026-06-08
    days on market $74,900 Active 10 DOM
  11. 2026-06-07
    days on market $74,900 Active 9 DOM
  12. 2026-06-05
    days on market $74,900 Active 6 DOM
  13. 2026-06-02
    days on market $74,900 Active 4 DOM
  14. 2026-06-01
    days on market $74,900 Active 3 DOM
  15. 2026-05-31
    days on market $74,900 Active 2 DOM
  16. 2026-05-29
    listed $74,900 Active
  17. 2023-08-25
    historical 512-char remark
    Show marketing remark (512 chars)

    Wow! Right in the middle of the Ozarks, 5 minutes to Lake Norfork and not to far from the White River in beautiful North Central Arkansas. 55 + Neighborhood. Move in ready 3 bed, 2 Bath single wide in the Rolling Meadows Subdivision! Open floorplan with split bedrooms. This home has 6" walls with double pane, double hung windows. Two Decks to enjoy your coffee. Storage shed, parking space. This park is just outside the city limits, with a large pond and community storm shelter. NEXT internet available.

  18. 2023-08-25
    soldstatus $75,000 Closed 512-char remark
    Show marketing remark (512 chars)

    Wow! Right in the middle of the Ozarks, 5 minutes to Lake Norfork and not to far from the White River in beautiful North Central Arkansas. 55 + Neighborhood. Move in ready 3 bed, 2 Bath single wide in the Rolling Meadows Subdivision! Open floorplan with split bedrooms. This home has 6" walls with double pane, double hung windows. Two Decks to enjoy your coffee. Storage shed, parking space. This park is just outside the city limits, with a large pond and community storm shelter. NEXT internet available.

  19. 2023-07-14
    price $79,900 512-char remark
    Show marketing remark (512 chars)

    Wow! Right in the middle of the Ozarks, 5 minutes to Lake Norfork and not to far from the White River in beautiful North Central Arkansas. 55 + Neighborhood. Move in ready 3 bed, 2 Bath single wide in the Rolling Meadows Subdivision! Open floorplan with split bedrooms. This home has 6" walls with double pane, double hung windows. Two Decks to enjoy your coffee. Storage shed, parking space. This park is just outside the city limits, with a large pond and community storm shelter. NEXT internet available.

  20. 2023-07-05
    listed $84,900 Active 512-char remark
    Show marketing remark (512 chars)

    Wow! Right in the middle of the Ozarks, 5 minutes to Lake Norfork and not to far from the White River in beautiful North Central Arkansas. 55 + Neighborhood. Move in ready 3 bed, 2 Bath single wide in the Rolling Meadows Subdivision! Open floorplan with split bedrooms. This home has 6" walls with double pane, double hung windows. Two Decks to enjoy your coffee. Storage shed, parking space. This park is just outside the city limits, with a large pond and community storm shelter. NEXT internet available.

ⓘ 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 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥106°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% 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
$15,126
− Mortgage interest
−$3,753
− Property taxes
−$1,005
− Insurance
−$335
− Repairs & maintenance
−$1,210
− Management
−$1,210
− Depreciation
−$1,949
Taxable income
$5,664
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,359
After-tax cash flow
$5,034/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

-11.8% since first listed
5 events — show timeline
  • 2026-05-29 Listed $74,900 MHMLS
  • 2023-08-25 Delisted MHMLS
  • 2023-08-25 Sold (MLS) $75,000 MHMLS
  • 2023-07-14 Price Changed $79,900 MHMLS
  • 2023-07-05 Listed $84,900 MHMLS

Property tax history

+16.1%/yr

Latest (2024): $26 · -92.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…