CashFlowRE
Sign in Sign up
14683 Viney Grove Rd
F Composite 31.91
Why this score? — see what drove the F 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 +7.5/15.0
  • Cash flow +7.4/30.0
  • Livability +4.2/5.0
  • Schools +3.6/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0
  • DSCR +1.6/10.0
  • Appreciation +0.0/10.0

$224,999

14683 Viney Grove Rd · Fayetteville, AR 72704
3 bd · 1.5 ba · 1,768 sqft · Manufactured public records · 12 Days on market
Manufactured home Built 1996 2.30 ac lot

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

Listing remarks MLS

1996 Double wide needs work. Beautiful site to live in mobile or build a new home. Split bedroom floor plan with a wheelchair ramp on the front. Rural water. Great view!

Key facts

  • Private acres
  • Front deck
  • Concrete patio

Tags

PRIVATE ACRESBEAUTIFUL VIEWSILLINOIS RIVERBACK DECKFRONT DECKCONCRETE PATIO

Property features AI

Finance

  • Other: Lot size approximately 2.3 acres
  • HOA & community: Association fees billed monthly

Exterior

  • Parking: Detached carport; Two covered parking spaces
  • Security: Storm shelter
  • Utilities: Cable available; Electricity available; Propane available; Septic available (septic tank); Water available (public and well)
  • Home design: Single-story home; Mobile home model year 1996; Has a view; Entry/facing details not specified
  • Construction: Vinyl siding; Asphalt shingle roof; Block, skirt and slab foundation
  • Exterior features: Deck; Porch; Gravel driveway; Barn(s); Storage structure(s); Partial fencing; Storm shelter; Rural setting with views; Cleared areas and hardwood trees; Not in a subdivision; outside city limits; County/public/shared road frontage; Paved road surface

Interior

  • Kitchen: Gas range; Dishwasher; Plumbed for ice maker; Electric water heater
  • Flooring: Laminate flooring; Simulated wood flooring
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Heat pump heating; Central air conditioning
  • Interior features: Split bedrooms layout; Walk-in closet(s); No additional interior features listed
  • Laundry & utility: Washer and dryer included

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/1.5-bath manufactured listed at $225k.

Deal economics

  • At list price, monthly cash flow is $-287 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $183k (18.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $160k (28.7% below list).
  • Recommended offer: $160k (28.7% below list) — sets the bar for 1% rule.
  • Cap rate 4.8% vs local median 3.5% in Fayetteville — 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 83/100 on livability (#3 in AR, #871 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, health & safety A+; Watch: employment D+, crime D-.
  • Prairie Grove School District (town): math 43% / reading 39% proficiency, ranked #50 of 238 in AR (top 21%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Prairie Grove Elem. School (math 52% / reading 38%, grade D-, #138 of 454 statewide, top 31%, 767 students, 37% FRL); Prairie Grove Middle School (math 53% / reading 36%, grade D, #61 of 201 statewide, top 32%, 512 students, 36% FRL); Prairie Grove High School (math 29% / reading 38%, grade F, #112 of 292 statewide, top 39%, 605 students, 33% FRL, charter) — zoned schools at 36% FRL track the district average.
  • Market conditions: Rents rising (+2.2%/yr); 550 active listings in the ZIP; solid renter incomes; 3,494 units permitted in Washington County in 2024 (1,497 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.
  • Washington County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 12y ago 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.
  • Current owner paid $35k; list at $225k implies a 543% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $160,459 (28.7% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.71%
Cap rate
4.76%
Cash-on-cash
-5.47%
DSCR
0.76
GRM
11.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.17% rent growth · sell at horizon

5-year hold
IRR
-26.6%
Equity multiple
0.11×
Total profit
$-56,062
Equity at exit
$33,548
10-year hold
IRR
-26.8%
Equity multiple
-0.23×
Total profit
$-77,644
Equity at exit
$19,454

Cash invested: $63,000 (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 72704

Home prices YoY
-20.2%
Rents YoY
2.2%
Active inventory
550
Price-to-rent
11.7×

Monthly cashflow live

Estimated rent
$1,605 medium interval (Pro) →
Mortgage (P&I)
$1,180
Tax est. 1.5%
$281 /mo · $3,375/yr
Insurance
$94
HOA
$0
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$337
Net cashflow
$-287

Break-even live

Break-even rent $1,968
Max offer price $183,427
Occupancy floor

Sensitivity live

Price -10% $-132 -5% $-210 +0% $-287 +5% $-365 +10% $-443
Rent -10% $-414 -5% $-351 +0% $-287 +5% $-224 +10% $-161
Rate -1.0pp $-174 -0.5pp $-230 base $-287 +0.5pp $-346 +1.0pp $-405

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
$56,250
Closing costs
$6,750
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. 2026-05-08
    listed $224,999 Active 880-char remark
  2. 2014-10-31
    soldstatus $35,000 169-char remark
    Show marketing remark (169 chars)

    1996 Double wide needs work. Beautiful site to live in mobile or build a new home. Split bedroom floor plan with a wheelchair ramp on the front. Rural water. Great view!

  3. 2014-07-31
    listed $40,000 169-char remark
    Show marketing remark (169 chars)

    1996 Double wide needs work. Beautiful site to live in mobile or build a new home. Split bedroom floor plan with a wheelchair ramp on the front. Rural water. Great view!

ⓘ 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 5/10 Major 7 d/yr ≥106°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% 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
$19,255
− Mortgage interest
−$12,603
− Property taxes
−$3,375
− Insurance
−$1,125
− Repairs & maintenance
−$1,540
− Management
−$1,540
− Depreciation
−$6,545
Taxable loss
−$7,475
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,794
After-tax cash flow
$-1,654/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
Prairie Grove School District
NCES district ID
0511760
Math proficiency
43% ▼ -13.00%
Reading proficiency
39% ▼ -10.00%
Median HH income
$55,896
Composite
35.91/100
National rank
#4808
State rank
#50 of 238 in AR

Livability — Fayetteville

Score
83/100
State rank
#3
US rank
#871

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Washington County · 252,056 people
City population
118,228
Metro
Fayetteville-Springdale-Rogers, AR
Population (ZIP)
32,497
Household income
$96,014
Rent vs Own
34.5% rent · 65.5% own
Severe rent burden
883.0

Population outlook (Washington County) Hauer SSP2

Today (2025)
271,748 people
By 2030
296,414 · +9.1%
By 2040
346,874 · +27.6%
By 2050
398,552 · +46.7%
By 2075
523,309 · +92.6%
By 2100
615,280 · +126.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Two or more races 14% Hispanic / Latino 7% Black 3% Asian 2%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 3% Italian 3% Lithuanian 2%
Foreign-born
5% · Canada
Languages at home
94% English-only · Spanish 3% Other Indo-European 2% Other Asian/Pacific 1%

Political lean MEDSL · Washington

2024 margin
Lean R (+6.7) · D 45.1% · R 51.7% · Other 3.2%
2008→2024 swing
+6.4pp toward D · 2008: -13.1pp · 2024: -6.7pp
All cycles
2024: R+6.7 2020: R+3.9 2016: R+10.4 2012: R+16.3 2008: R+13.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -73.44%
Current HPI
289.7478
Rent YoY
▲ 2.17%
Metro
Fayetteville-Springdale-Rogers, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+462.5% since first listed
4 events — show timeline
  • 2026-05-21 Pending NWARMLS
  • 2026-05-08 Listed $224,999 NWARMLS
  • 2014-10-31 Sold (MLS) $35,000 NWARMLS
  • 2014-07-31 Listed $40,000 NWARMLS

Property tax history

-11.1%/yr

Latest (2025): $206 · +13.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…