CashFlowRE
Sign in Sign up
818 E Hwy 225
D- Composite 37.39
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).

  • ARV discount +15.0/15.0
  • Cash flow +7.2/30.0
  • Schools +3.4/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.0/10.0
  • DSCR +1.4/10.0
  • Appreciation +0.0/10.0

$230,000

818 E Hwy 225 · Guy, AR 72058
7 bd · 4.0 ba · 1,216 sqft · Manufactured public records · 162 Days on market
Built 1998 6.00 ac lot $189/sqft · 5% above area Est $413k · 44% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Multifamily property sitting on 6 acres. 2 homes, shop, chicken pen, greenhouse, and a small pond. Handicap accessible 4 bed/2 bath, 3 bed/2bath, full RV hookup. 30X30 shop with electric and concrete floor. Conveniently located off of Hwy 225 E, just a 15-minute drive to Greenbrier. Don't need the 2nd home, lease it out for extra income. This property has so much to offer.

Key facts

  • Shop
  • 6 acres
  • 2 homes

Tags

6 ACRES2 HOMESSHOPCHICKEN PENGREENHOUSESMALL POND

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 7-bed/4.0-bath manufactured listed at $230k.

Deal economics

  • At list price, monthly cash flow is $-318 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $184k (20.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $161k (30.0% below list).
  • Recommended offer: $161k (30.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 68/100 on livability (#82 in AR) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, schools D+, amenities F.
  • Quitman School District (rural): math 39% / reading 42% proficiency, ranked #63 of 238 in AR (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 224 active listings in the ZIP; solid renter incomes; 865 units permitted in Faulkner County in 2024 (451 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Faulkner County population projected at +32% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 162 days — a 12% lower offer ($202k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 8y ago; this cycle's ask has dropped $35k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $148k; list at $230k implies a 55% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $160,974 (30.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 162 days. Have you received any prior offers? Is the seller open to a 30% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.70%
Cap rate
4.63%
Cash-on-cash
-5.92%
DSCR
0.74
GRM
11.9

CMA / ARV

ARV (median comp)
$413,333
List price
$230,000
Delta
-44.35%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-26.5%
Equity multiple
0.11×
Total profit
$-57,485
Equity at exit
$34,294
10-year hold
IRR
-23.6%
Equity multiple
-0.18×
Total profit
$-76,021
Equity at exit
$19,886

Cash invested: $64,400 (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 72058

Home prices YoY
-12.4%
Active inventory
224
Price-to-rent
11.9×

Monthly cashflow live

Estimated rent
$1,610 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax est. 1.5%
$288 /mo · $3,450/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$338
Net cashflow
$-318

Break-even live

Break-even rent $2,012
Max offer price $184,016
Occupancy floor

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
$57,500
Closing costs
$6,900
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 17 events

  1. 2026-05-06
    price $230,000 375-char remark
    Show marketing remark (375 chars)

    Multifamily property sitting on 6 acres. 2 homes, shop, chicken pen, greenhouse, and a small pond. Handicap accessible 4 bed/2 bath, 3 bed/2bath, full RV hookup. 30X30 shop with electric and concrete floor. Conveniently located off of Hwy 225 E, just a 15-minute drive to Greenbrier. Don't need the 2nd home, lease it out for extra income. This property has so much to offer.

  2. 2026-04-17
    status Back on Market 375-char remark
    Show marketing remark (375 chars)

    Multifamily property sitting on 6 acres. 2 homes, shop, chicken pen, greenhouse, and a small pond. Handicap accessible 4 bed/2 bath, 3 bed/2bath, full RV hookup. 30X30 shop with electric and concrete floor. Conveniently located off of Hwy 225 E, just a 15-minute drive to Greenbrier. Don't need the 2nd home, lease it out for extra income. This property has so much to offer.

  3. 2026-04-06
    historical Take Backups 375-char remark
    Show marketing remark (375 chars)

    Multifamily property sitting on 6 acres. 2 homes, shop, chicken pen, greenhouse, and a small pond. Handicap accessible 4 bed/2 bath, 3 bed/2bath, full RV hookup. 30X30 shop with electric and concrete floor. Conveniently located off of Hwy 225 E, just a 15-minute drive to Greenbrier. Don't need the 2nd home, lease it out for extra income. This property has so much to offer.

  4. 2026-03-31
    price $249,900 375-char remark
    Show marketing remark (375 chars)

    Multifamily property sitting on 6 acres. 2 homes, shop, chicken pen, greenhouse, and a small pond. Handicap accessible 4 bed/2 bath, 3 bed/2bath, full RV hookup. 30X30 shop with electric and concrete floor. Conveniently located off of Hwy 225 E, just a 15-minute drive to Greenbrier. Don't need the 2nd home, lease it out for extra income. This property has so much to offer.

  5. 2025-12-07
    listed $265,000 New Listing 375-char remark
    Show marketing remark (375 chars)

    Multifamily property sitting on 6 acres. 2 homes, shop, chicken pen, greenhouse, and a small pond. Handicap accessible 4 bed/2 bath, 3 bed/2bath, full RV hookup. 30X30 shop with electric and concrete floor. Conveniently located off of Hwy 225 E, just a 15-minute drive to Greenbrier. Don't need the 2nd home, lease it out for extra income. This property has so much to offer.

  6. 2018-10-17
    soldstatus $148,000
  7. 2018-10-11
    soldstatus $148,000 Sold 519-char remark
    Show marketing remark (519 chars)

    HOMESTEAD ANYONE? 2 HOMES, SHOP, POND, 6.3 AC. Perfect for family sharing or lease out 2nd home for extra income. DBL 1100 sq ft, 3bd/2ba, HANDICAP ACCESSABLE! AND 1200 sq ft, 4bd/2ba. Full RV hookup/water/sewer/power! 30x30 Shop w/ elec and concrete floors. Above ground pool w/ new filter & pump, greenhouse w/ raised beds, out buildings, fruit trees. Partially fenced. City water at road, tap paid. Well has filtration sys. Very serene setting. Neat and well maintained. HOME WARRANTY. AGENTS SEE LIST IN DOCS

  8. 2018-09-09
    status Under Contract 519-char remark
    Show marketing remark (519 chars)

    HOMESTEAD ANYONE? 2 HOMES, SHOP, POND, 6.3 AC. Perfect for family sharing or lease out 2nd home for extra income. DBL 1100 sq ft, 3bd/2ba, HANDICAP ACCESSABLE! AND 1200 sq ft, 4bd/2ba. Full RV hookup/water/sewer/power! 30x30 Shop w/ elec and concrete floors. Above ground pool w/ new filter & pump, greenhouse w/ raised beds, out buildings, fruit trees. Partially fenced. City water at road, tap paid. Well has filtration sys. Very serene setting. Neat and well maintained. HOME WARRANTY. AGENTS SEE LIST IN DOCS

  9. 2018-09-07
    status Back on Market 519-char remark
    Show marketing remark (519 chars)

    HOMESTEAD ANYONE? 2 HOMES, SHOP, POND, 6.3 AC. Perfect for family sharing or lease out 2nd home for extra income. DBL 1100 sq ft, 3bd/2ba, HANDICAP ACCESSABLE! AND 1200 sq ft, 4bd/2ba. Full RV hookup/water/sewer/power! 30x30 Shop w/ elec and concrete floors. Above ground pool w/ new filter & pump, greenhouse w/ raised beds, out buildings, fruit trees. Partially fenced. City water at road, tap paid. Well has filtration sys. Very serene setting. Neat and well maintained. HOME WARRANTY. AGENTS SEE LIST IN DOCS

  10. 2018-09-07
    historical
    Show marketing remark (519 chars)

    HOMESTEAD ANYONE? 2 HOMES, SHOP, POND, 6.3 AC. Perfect for family sharing or lease out 2nd home for extra income. DBL 1100 sq ft, 3bd/2ba, HANDICAP ACCESSABLE! AND 1200 sq ft, 4bd/2ba. Full RV hookup/water/sewer/power! 30x30 Shop w/ elec and concrete floors. Above ground pool w/ new filter & pump, greenhouse w/ raised beds, out buildings, fruit trees. Partially fenced. City water at road, tap paid. Well has filtration sys. Very serene setting. Neat and well maintained. HOME WARRANTY. AGENTS SEE LIST IN DOCS

  11. 2018-08-31
    price $89,900
  12. 2018-08-20
    price $96,000
  13. 2018-08-03
    historical 519-char remark
    Show marketing remark (519 chars)

    HOMESTEAD ANYONE? 2 HOMES, SHOP, POND, 6.3 AC. Perfect for family sharing or lease out 2nd home for extra income. DBL 1100 sq ft, 3bd/2ba, HANDICAP ACCESSABLE! AND 1200 sq ft, 4bd/2ba. Full RV hookup/water/sewer/power! 30x30 Shop w/ elec and concrete floors. Above ground pool w/ new filter & pump, greenhouse w/ raised beds, out buildings, fruit trees. Partially fenced. City water at road, tap paid. Well has filtration sys. Very serene setting. Neat and well maintained. HOME WARRANTY. AGENTS SEE LIST IN DOCS

  14. 2018-08-03
    listed $99,500 New Listing
    Show marketing remark (519 chars)

    HOMESTEAD ANYONE? 2 HOMES, SHOP, POND, 6.3 AC. Perfect for family sharing or lease out 2nd home for extra income. DBL 1100 sq ft, 3bd/2ba, HANDICAP ACCESSABLE! AND 1200 sq ft, 4bd/2ba. Full RV hookup/water/sewer/power! 30x30 Shop w/ elec and concrete floors. Above ground pool w/ new filter & pump, greenhouse w/ raised beds, out buildings, fruit trees. Partially fenced. City water at road, tap paid. Well has filtration sys. Very serene setting. Neat and well maintained. HOME WARRANTY. AGENTS SEE LIST IN DOCS

  15. 2018-06-20
    price $154,900 519-char remark
    Show marketing remark (519 chars)

    HOMESTEAD ANYONE? 2 HOMES, SHOP, POND, 6.3 AC. Perfect for family sharing or lease out 2nd home for extra income. DBL 1100 sq ft, 3bd/2ba, HANDICAP ACCESSABLE! AND 1200 sq ft, 4bd/2ba. Full RV hookup/water/sewer/power! 30x30 Shop w/ elec and concrete floors. Above ground pool w/ new filter & pump, greenhouse w/ raised beds, out buildings, fruit trees. Partially fenced. City water at road, tap paid. Well has filtration sys. Very serene setting. Neat and well maintained. HOME WARRANTY. AGENTS SEE LIST IN DOCS

  16. 2018-05-01
    price $159,900 519-char remark
    Show marketing remark (519 chars)

    HOMESTEAD ANYONE? 2 HOMES, SHOP, POND, 6.3 AC. Perfect for family sharing or lease out 2nd home for extra income. DBL 1100 sq ft, 3bd/2ba, HANDICAP ACCESSABLE! AND 1200 sq ft, 4bd/2ba. Full RV hookup/water/sewer/power! 30x30 Shop w/ elec and concrete floors. Above ground pool w/ new filter & pump, greenhouse w/ raised beds, out buildings, fruit trees. Partially fenced. City water at road, tap paid. Well has filtration sys. Very serene setting. Neat and well maintained. HOME WARRANTY. AGENTS SEE LIST IN DOCS

  17. 2018-03-25
    listed $165,000 New Listing 519-char remark
    Show marketing remark (519 chars)

    HOMESTEAD ANYONE? 2 HOMES, SHOP, POND, 6.3 AC. Perfect for family sharing or lease out 2nd home for extra income. DBL 1100 sq ft, 3bd/2ba, HANDICAP ACCESSABLE! AND 1200 sq ft, 4bd/2ba. Full RV hookup/water/sewer/power! 30x30 Shop w/ elec and concrete floors. Above ground pool w/ new filter & pump, greenhouse w/ raised beds, out buildings, fruit trees. Partially fenced. City water at road, tap paid. Well has filtration sys. Very serene setting. Neat and well maintained. HOME WARRANTY. AGENTS SEE LIST IN DOCS

ⓘ 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 6/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 8% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$19,317
− Mortgage interest
−$12,884
− Property taxes
−$3,450
− Insurance
−$1,150
− Repairs & maintenance
−$1,545
− Management
−$1,545
− Depreciation
−$6,691
Taxable loss
−$7,948
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,908
After-tax cash flow
$-1,906/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
Quitman School District
NCES district ID
0511880
Math proficiency
39% ▼ -12.00%
Reading proficiency
42% ▼ -5.00%
Median HH income
$44,003
Composite
34.33/100
National rank
#5229
State rank
#63 of 238 in AR

Livability — Guy

Score
68/100
State rank
#82
US rank
#9194

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Faulkner County · 103,634 people
Metro
Little Rock-North Little Rock-Conway, AR
Population (ZIP)
18,880
Household income
$76,463
Rent vs Own
18.7% rent · 81.3% own
Severe rent burden
97.0

Population outlook (Faulkner County) Hauer SSP2

Today (2025)
138,985 people
By 2030
148,264 · +6.7%
By 2040
166,010 · +19.4%
By 2050
183,362 · +31.9%
By 2075
224,593 · +61.6%
By 2100
250,603 · +80.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Hispanic / Latino 3% Two or more races 3% Black 1%
Common ancestry
Italian 2% Slovak 1% Iranian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Faulkner

2024 margin
Solid R (+32.3) · D 32.6% · R 64.9% · Other 2.5%
2008→2024 swing
-7.1pp toward R · 2008: -25.3pp · 2024: -32.3pp
All cycles
2024: R+32.3 2020: R+29.5 2016: R+31.6 2012: R+31.7 2008: R+25.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -39.47%
Current HPI
277.4936
Rent YoY
Metro
Little Rock-North Little Rock-Conway, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+39.4% since first listed
17 events — show timeline
  • 2026-05-06 Price Changed $230,000 CARMLS
  • 2026-04-17 Relisted CARMLS
  • 2026-04-06 Contingent CARMLS
  • 2026-03-31 Price Changed $249,900 CARMLS
  • 2025-12-07 Listed $265,000 CARMLS
  • 2018-10-17 Sold (Public Records) $148,000 Public Records
  • 2018-10-11 Sold (MLS) $148,000 CARMLS
  • 2018-09-09 Pending CARMLS
  • 2018-09-07 Relisted CARMLS
  • 2018-09-07 Listing Removed CARMLS
  • 2018-08-31 Price Changed $89,900 CARMLS
  • 2018-08-20 Price Changed $96,000 CARMLS
  • 2018-08-03 Listed $99,500 CARMLS
  • 2018-08-03 Listing Removed CARMLS
  • 2018-06-20 Price Changed $154,900 CARMLS
  • 2018-05-01 Price Changed $159,900 CARMLS
  • 2018-03-25 Listed $165,000 CARMLS

Property tax history

-5.6%/yr

Latest (2025): $50 · +233.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…