CashFlowRE
Sign in Sign up
2916 Claud Rd
B- Composite 69.29
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
  • DSCR +10.0/10.0
  • 1% rule +9.9/10.0
  • ARV discount +7.5/15.0
  • Livability +3.7/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$59,900

2916 Claud Rd · White Hall, AR 71602
2 bd · 1.0 ba · 948 sqft · SingleFamily public records · 81 Days on market
Built 1969 5.00 ac lot

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

Listing remarks

This is a wonderful five acre parcel of land, which can be utilized for building your dream home or some investment properties. Some potential projects are, residential new construction, transitional housing, assisted living facilities, recreational facilities or development for manufactured housing lot rentals. The property is located outside of the city limits and can qualify for rural development housing. There are two non-livable housing structures on the land. There are two septic systems located on the land, per the owner. The housing structures are being sold, “As Is”. Please call and schedule your appointment, as soon as possible! We look forward to working with you! You

Key facts

  • Two septic systems
  • Five acre parcel
  • 5 acre lot

Tags

FIVE ACRE PARCELTWO SEPTIC SYSTEMS

Property features AI

Finance

  • Financial info: Financing available: conventional loan or cash

Exterior

  • Parking: Parking pads
  • Utilities: Septic; Public water; Propane (or butane) gas
  • Home design: Single wide mobile home; Mobile unit
  • Construction: Frame exterior; Piers foundation; 3-tab shingle roof; Built as a manufactured/mobile home
  • Exterior features: Rural property, not in a subdivision; Paved road access; 5-acre lot

Interior

  • Flooring: Wood flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: No heating; No cooling
  • Interior features: Wood floors; No area amenities listed

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 single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $315 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($894 rent vs $60k).
  • Recommended offer: $56k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.6% vs local median 3.9% in White Hall — 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 73/100 on livability (#20 in AR) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • White Hall School District (rural): math 36% / reading 38% proficiency, ranked #86 of 238 in AR (top 36%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 93 active listings in the ZIP; 62 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $414 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Jefferson County population projected at -33% 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 $17k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 81 days — a 6% lower offer ($56k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 8y ago; this cycle's ask has dropped $29k (33%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate 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 $56,306 (6.0% below list)

Questions for the listing agent

  1. It's been on market 81 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
1.49%
Cap rate
12.60%
Cash-on-cash
22.52%
DSCR
2.00
GRM
5.6

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
15.4%
Equity multiple
1.62×
Total profit
$10,345
Equity at exit
$8,931
10-year hold
IRR
24.0%
Equity multiple
3.08×
Total profit
$34,826
Equity at exit
$5,179

Cash invested: $16,772 (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 71602

Home prices YoY
-7.8%
Active inventory
93
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$894 medium interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$53 /mo · $630/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$188
Net cashflow
$315

Break-even live

Break-even rent $496
Max offer price $59,900
Occupancy floor 60%

Sensitivity live

Price -10% $349 -5% $332 +0% $315 +5% $298 +10% $281
Rent -10% $244 -5% $279 +0% $315 +5% $350 +10% $385
Rate -1.0pp $345 -0.5pp $330 base $315 +0.5pp $299 +1.0pp $284

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
$14,975
Closing costs
$1,797
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 8 events

  1. 2026-04-14
    status Under Contract
  2. 2026-03-21
    price $59,900
  3. 2026-01-20
    listed $89,000 New Listing
  4. 2025-08-18
    historical
  5. 2025-07-12
    price $99,000
  6. 2025-06-21
    listed $125,000 New Listing
  7. 2018-10-17
    historical
  8. 2018-06-16
    listed $59,000 New Listing

ⓘ 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
$630 · $53/mo
Projected year-2 tax
$630 · $53/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 24% 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
$10,731
− Mortgage interest
−$3,355
− Property taxes
−$630
− Insurance
−$300
− Repairs & maintenance
−$858
− Management
−$858
− Depreciation
−$1,743
Taxable income
$2,986
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$717
After-tax cash flow
$3,061/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
White Hall School District
NCES district ID
0514140
Math proficiency
36% ▼ -12.00%
Reading proficiency
38% ▼ -13.00%
Median HH income
$51,633
Composite
32.16/100
National rank
#5788
State rank
#86 of 238 in AR

Livability — White Hall

Score
73/100
State rank
#20
US rank
#5275

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
15,922

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
63,110 people
By 2030
58,519 · -7.3%
By 2040
49,740 · -21.2%
By 2050
42,331 · -32.9%
By 2075
29,591 · -53.1%
By 2100
21,047 · -66.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 58% Black 32% Two or more races 5% Hispanic / Latino 4% Asian 1%
Common ancestry
Italian 1% Slovak 1% Serbian 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Jefferson

2024 margin
Strong D (+20.1) · D 59.2% · R 39.2% · Other 1.6%
2008→2024 swing
-6.2pp toward R · 2008: 26.3pp · 2024: 20.1pp
All cycles
2024: D+20.1 2020: D+21.7 2016: D+25.3 2012: D+29.0 2008: D+26.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -18.84%
Current HPI
223.9305
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

+1.5% since first listed
8 events — show timeline
  • 2026-04-14 Pending CARMLS
  • 2026-03-21 Price Changed $59,900 CARMLS
  • 2026-01-20 Listed $89,000 CARMLS
  • 2025-08-18 Listing Removed CARMLS
  • 2025-07-12 Price Changed $99,000 CARMLS
  • 2025-06-21 Listed $125,000 CARMLS
  • 2018-10-17 Listing Removed CARMLS
  • 2018-06-16 Listed $59,000 CARMLS

Property tax history

+33.9%/yr

Latest (2025): $630 · +8.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…