CashFlowRE
Sign in Sign up
17568 Barry's Ln
C Composite 57.4
Why this score? — see what drove the C 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 +24.1/30.0
  • DSCR +7.8/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.3/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +1.7/10.0

$95,000

17568 Barry's Ln · Trumann, AR 72472
3 bd · 2.0 ba · 1,680 sqft · Manufactured public records · 184 Days on market
Built 1995 2.00 ac lot ↓ 10% since listing

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

Listing remarks

Outbuildings, Porch Screened, Fencing: Chain Link, Storm Shelter, Front & Back Porch, Wood Burning Stove

Key facts

  • Porch screened
  • Outbuildings
  • Storm shelter

Tags

OUTBUILDINGSPORCH SCREENEDSTORM SHELTERWOOD BURNING STOVE

Property features AI

Finance

  • Other: Approximately 2 acres; Approximate living area reported as 1,680 sq ft

Exterior

  • Parking: 2-car parking
  • Utilities: Public water; Septic system; Electric service from cooperative; Propane/Butane gas
  • Home design: Double wide manufactured/mobile home on a permanent foundation
  • Construction: Metal/vinyl siding; Metal roof; Crawl space foundation
  • Exterior features: Gravel road access; Level, wooded and cleared rural lot; Not in a subdivision; Inside city limits

Interior

  • Kitchen: Free-standing stove; Dishwasher; Convection oven
  • Bedrooms: Den/Family Room
  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central electric heat; Central electric cooling
  • Interior features: Vinyl flooring; Wood-burning stove

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 $95k.

Deal economics

  • At list price, monthly cash flow is $188 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $84k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.7% vs local median 4.4% in Trumann — 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 57/100 on livability (#353 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools D, employment D, crime F.
  • Trumann School District (town): math 28% / reading 26% proficiency, ranked #178 of 238 in AR (top 75%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 73 active listings in the ZIP; 67 units permitted in Poinsett County in 2024 (5 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Poinsett County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 184 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y ago; this cycle's ask has dropped $35k (27%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $83,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 184 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. Crime grade is F 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?
  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
1.13%
Cap rate
8.67%
Cash-on-cash
8.49%
DSCR
1.38
GRM
7.4

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
-3.4%
Equity multiple
0.87×
Total profit
$-3,390
Equity at exit
$14,165
10-year hold
IRR
6.3%
Equity multiple
1.47×
Total profit
$12,550
Equity at exit
$8,214

Cash invested: $26,600 (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 72472

Home prices YoY
-3.1%
Active inventory
73
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,069 medium interval (Pro) →
Mortgage (P&I)
$498
Tax est. 1.5%
$119 /mo · $1,425/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$225
Net cashflow
$188

Break-even live

Break-even rent $831
Max offer price $95,000
Occupancy floor 77%

Sensitivity live

Price -10% $254 -5% $221 +0% $188 +5% $155 +10% $123
Rent -10% $104 -5% $146 +0% $188 +5% $230 +10% $273
Rate -1.0pp $236 -0.5pp $212 base $188 +0.5pp $164 +1.0pp $139

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
$23,750
Closing costs
$2,850
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 26 events

  1. 2026-06-19
    days on market $95,000 Active 184 DOM
  2. 2026-06-18
    days on market $95,000 Active 183 DOM
  3. 2026-06-17
    days on market $95,000 Active 182 DOM
  4. 2026-06-16
    days on market $95,000 Active 181 DOM
  5. 2026-06-15
    days on market $95,000 Active 180 DOM
  6. 2026-06-14
    days on market $95,000 Active 178 DOM
  7. 2026-06-13
    days on market $95,000 Active 177 DOM
  8. 2026-06-10
    days on market $95,000 Active 175 DOM
  9. 2026-06-09
    days on market $95,000 Active 174 DOM
  10. 2026-06-08
    days on market $95,000 Active 173 DOM
  11. 2026-06-07
    days on market $95,000 Active 172 DOM
  12. 2026-06-05
    days on market $95,000 Active 169 DOM
  13. 2026-06-02
    days on market $95,000 Active 167 DOM
  14. 2026-06-01
    days on market $95,000 Active 166 DOM
  15. 2026-05-31
    days on market $95,000 Active 165 DOM
  16. 2026-05-30
    days on market $95,000 Active 164 DOM
  17. 2026-03-12
    price $95,000
  18. 2026-01-13
    price $115,000
  19. 2025-12-10
    listed $130,000 New Listing
  20. 2025-08-05
    historical
  21. 2025-06-02
    price $99,900
  22. 2025-06-02
    price $99,900
  23. 2025-02-04
    listed $109,900 New Listing
  24. 2025-02-04
    listed $109,900 Active
  25. 2024-03-30
    historical
  26. 2024-03-29
    listed $105,000 Active

ⓘ 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
$12,832
− Mortgage interest
−$5,321
− Property taxes
−$1,425
− Insurance
−$475
− Repairs & maintenance
−$1,027
− Management
−$1,027
− Depreciation
−$2,764
Taxable income
$793
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$190
After-tax cash flow
$2,068/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
Trumann School District
NCES district ID
0500047
Math proficiency
28% ▼ -10.00%
Reading proficiency
26% ▼ -7.00%
Median HH income
$35,307
Composite
22.33/100
National rank
#8130
State rank
#178 of 238 in AR

Livability — Trumann

Score
57/100
State rank
#353
US rank
#21973

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
8,868

Population outlook (Poinsett County) Hauer SSP2

Today (2025)
22,998 people
By 2030
22,356 · -2.8%
By 2040
21,150 · -8.0%
By 2050
20,035 · -12.9%
By 2075
17,745 · -22.8%
By 2100
15,358 · -33.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 7% Black 7% Hispanic / Latino 3%
Common ancestry
Italian 1% Greek 1% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Poinsett

2024 margin
Solid R (+63.5) · D 17.4% · R 81.0% · Other 1.6%
2008→2024 swing
-36.3pp toward R · 2008: -27.2pp · 2024: -63.5pp
All cycles
2024: R+63.5 2020: R+59.8 2016: R+24.1 2012: R+34.2 2008: R+27.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -6.69%
Current HPI
208.64
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

-9.5% since first listed
10 events — show timeline
  • 2026-03-12 Price Changed $95,000 CARMLS
  • 2026-01-13 Price Changed $115,000 CARMLS
  • 2025-12-10 Listed $130,000 CARMLS
  • 2025-08-05 Listing Removed CARMLS
  • 2025-06-02 Price Changed $99,900 CARMLS
  • 2025-06-02 Price Changed $99,900 NEABOR MLS
  • 2025-02-04 Listed $109,900 NEABOR MLS
  • 2025-02-04 Listed $109,900 CARMLS
  • 2024-03-30 Delisted NEABOR MLS
  • 2024-03-29 Listed $105,000 NEABOR MLS

Property tax history

-8.0%/yr

Latest (2025): $25 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…