CashFlowRE
Sign in Sign up
63 S 3rd St
D Composite 44.52
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 +13.7/30.0
  • ARV discount +7.5/15.0
  • Appreciation +5.0/10.0
  • DSCR +4.1/10.0
  • 1% rule +3.8/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$99,900

63 S 3rd St · Ravenden, AR 72459
3 bd · 2.0 ba · 896 sqft · Manufactured public records · 26 Days on market
Built 2005 1.00 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Country home in town on Approx. 1 Acre in Ravenden, AR! Welcome to this well-maintained 3-bedroom, 2-bath manufactured home nestled on multiple lots totaling approximately 1 acre in the heart of Lawrence County. If you’re looking for peaceful surroundings with room to breathe, this one checks the boxes. Enjoy your mornings or evenings on the inviting covered front deck (8’x16’), complete with a handicap-accessible ramp for easy entry. The home offers a comfortable layout with a spacious living area, open kitchen and dining space, and a private primary suite featuring a relaxing soaking tub. Outside, you’ll find a partially fenced yard—perfect for pets or a gar

Key facts

  • 2-car metal carport
  • Covered front deck
  • 1 acre lot

Tags

COVERED FRONT DECKHANDICAP-ACCESSIBLE RAMPPARTIALLY FENCED YARD2-CAR METAL CARPORTPUBLIC ACCESS TO SPRING RIVER

Property features AI

Finance

  • Other: Approximately 1 acre lot
  • Financial info: Cash financing available

Exterior

  • Parking: Carport for 2 cars
  • Utilities: Public sewer; Public water; Electric provided by co-op; Fiber internet available
  • Home design: Manufactured single-wide home; Located inside city limits; Level lot in a subdivision
  • Construction: Metal/vinyl siding; Metal and architectural shingle roof; Crawl space foundation
  • Exterior features: Deck; Porch; Covered patio; Partially fenced yard; Chain link fencing; Dog run; Outside storage area

Interior

  • Kitchen: Free-standing stove / electric range; Dishwasher; Refrigerator included
  • Flooring: Carpet; Vinyl; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central electric heating; Central electric cooling
  • Interior features: Washer connection and washer included; Dryer connection (electric) and dryer included; Walk-in closet(s); Handicapped design; Walk-in shower; Formica kitchen countertops; Sheetrock walls and ceilings
  • 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 $100k.

Deal economics

  • At list price, monthly cash flow is $8 ($91/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 $88k (11.6% below list).
  • Recommended offer: $88k (11.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 61/100 on livability (#241 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: crime C-, amenities F, commute F.
  • Sloan-Hendrix School District (rural): math 28% / reading 28% proficiency, ranked #171 of 238 in AR (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Sloan-Hendrix Elem. School (math 37% / reading 22%, grade F, #305 of 454 statewide, top 71%, 440 students, 69% FRL); Sloan-Hendrix High School (math 22% / reading 31%, grade F, #180 of 292 statewide, top 62%, 365 students, 62% FRL).
  • Market conditions: 26 active listings in the ZIP; 63 units permitted in Lawrence County in 2024 (15 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($691 loan paydown + $3k appreciation (3.0% local appreciation)).
  • Lawrence County population projected at -23% 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 $28k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $12k; list at $100k implies a 732% gain — meaningful room to come down on a strong offer.
Recommended offer $88,348 (11.6% 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. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
6.38%
Cash-on-cash
0.32%
DSCR
1.01
GRM
9.4

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
7.8%
Equity multiple
1.45×
Total profit
$12,529
Equity at exit
$44,919
10-year hold
IRR
10.5%
Equity multiple
2.57×
Total profit
$43,962
Equity at exit
$69,226

Cash invested: $27,972 (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 72459

Active inventory
26
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$883 medium interval (Pro) →
Mortgage (P&I)
$524
Tax est. 1.5%
$125 /mo · $1,498/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$186
Net cashflow
$8

Break-even live

Break-even rent $874
Max offer price $99,900
Occupancy floor 94%

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
$24,975
Closing costs
$2,997
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 3 events

  1. 2026-04-28
    status Under Contract
  2. 2026-04-02
    listed $99,900 New Listing
  3. 1999-08-13
    soldstatus $12,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$10,602
− Mortgage interest
−$5,596
− Property taxes
−$1,498
− Insurance
−$500
− Repairs & maintenance
−$848
− Management
−$848
− Depreciation
−$2,906
Taxable loss
−$1,595
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$383
After-tax cash flow
$473/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
Sloan-Hendrix School District
NCES district ID
0512480
Math proficiency
28% ▼ -6.00%
Reading proficiency
28% ▼ -10.00%
Median HH income
$30,202
Composite
22.66/100
National rank
#8048
State rank
#171 of 238 in AR

Livability — Ravenden

Score
61/100
State rank
#241
US rank
#17868

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ravenden, AR
Population (ZIP)
1,351

Population outlook (Lawrence County) Hauer SSP2

Today (2025)
15,453 people
By 2030
14,697 · -4.9%
By 2040
13,247 · -14.3%
By 2050
11,937 · -22.8%
By 2075
9,466 · -38.7%
By 2100
7,441 · -51.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 3%
Common ancestry
Slovak 4% Lithuanian 2% Italian 1%
Foreign-born
1%
Languages at home
99% English-only · German/W. Germanic 1%

Political lean MEDSL · Lawrence

2024 margin
Solid R (+64.0) · D 16.9% · R 81.0% · Other 2.1%
2008→2024 swing
-43.1pp toward R · 2008: -20.9pp · 2024: -64.0pp
All cycles
2024: R+64.0 2020: R+59.6 2016: R+49.8 2012: R+31.6 2008: R+20.9

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

+732.5% since first listed
3 events — show timeline
  • 2026-04-28 Pending CARMLS
  • 2026-04-02 Listed $99,900 CARMLS
  • 1999-08-13 Sold (Public Records) $12,000 Public Records

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…