CashFlowRE
Sign in Sign up
3692 Joanett Rd
C+ Composite 60.29
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 +19.7/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.2/10.0
  • 1% rule +5.2/10.0
  • Livability +3.4/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$160,000

3692 Joanett Rd · Redfield, AR 72132
4 bd · 2.0 ba · 2,015 sqft · Manufactured public records · 119 Days on market
Built 2009 3.42 ac lot

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

Listing remarks MLS

This is country living in Redfield!! 4-bedroom, 2 bath home is at the end of Joanett Road. This home has 2 living areas, separate floor plan. The Sunroom is a great place to hang out. Screened in back porch. Front porch is made from composite material. This home has a whole house generator that runs on propane. Propane tank is rented. CHA was replaced in 2022. Hot water heater has been replaced. New pump on Septic in 2025. 3 car carport, 2 storage buildings with electric, covered hot tub. Call today to schedule your tour!! * * See Remarks * *

Key facts

  • 3 car carport
  • Front porch
  • Sunroom

Tags

SUNROOMSCREENED IN BACK PORCHFRONT PORCHWHOLE HOUSE GENERATOR3 CAR CARPORT2 STORAGE BUILDINGS

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 4-bed/2.0-bath manufactured listed at $160k.

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 ($2k rent vs $160k).
  • Recommended offer: $146k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#83 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: schools D+, 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: 13 active listings in the ZIP; 62 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $17k of equity ($1k loan paydown + $16k appreciation (10.0% local appreciation)).
  • Jefferson County population projected at -33% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $45k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$43k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 119 days — a 9% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $27k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $13k; list at $160k implies a 1131% 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 $145,600 (9.0% below list)

Questions for the listing agent

  1. It's been on market 119 days. Have you received any prior offers? Is the seller open to a 9% 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. 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
1.02%
Cap rate
7.70%
Cash-on-cash
5.03%
DSCR
1.22
GRM
8.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
27.9%
Equity multiple
3.21×
Total profit
$99,115
Equity at exit
$144,141
10-year hold
IRR
24.3%
Equity multiple
7.31×
Total profit
$282,530
Equity at exit
$310,845

Cash invested: $44,800 (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 72132

Home prices YoY
11.4%
Active inventory
13
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,637 medium interval (Pro) →
Mortgage (P&I)
$839
Tax est. 1.5%
$200 /mo · $2,400/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$344
Net cashflow
$188

Break-even live

Break-even rent $1,400
Max offer price $160,000
Occupancy floor 84%

Sensitivity live

Price -10% $298 -5% $243 +0% $188 +5% $132 +10% $77
Rent -10% $58 -5% $123 +0% $188 +5% $252 +10% $317
Rate -1.0pp $268 -0.5pp $228 base $188 +0.5pp $146 +1.0pp $104

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
$40,000
Closing costs
$4,800
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 21 events

  1. 2026-06-19
    status $160,000 Under Contract 119 DOM
  2. 2026-06-18
    days on market $160,000 Active 119 DOM
  3. 2026-06-17
    days on market $160,000 Active 118 DOM
  4. 2026-06-16
    days on market $160,000 Active 117 DOM
  5. 2026-06-15
    days on market $160,000 Active 116 DOM
  6. 2026-06-14
    days on market $160,000 Active 114 DOM
  7. 2026-06-12
    days on market $160,000 Active 113 DOM
  8. 2026-06-09
    days on market $160,000 Active 110 DOM
  9. 2026-06-08
    days on market $160,000 Active 109 DOM
  10. 2026-06-07
    statusdays on market $160,000 Active 108 DOM
  11. 2026-06-05
    days on market $160,000 Back on Market 105 DOM
  12. 2026-06-03
    days on market $160,000 Back on Market 104 DOM
  13. 2026-06-02
    days on market $160,000 Back on Market 103 DOM
  14. 2026-06-01
    days on market $160,000 Back on Market 102 DOM
  15. 2026-05-31
    status $160,000 Back on Market 101 DOM
  16. 2026-05-11
    status Under Contract 553-char remark
    Show marketing remark (553 chars)

    This is country living in Redfield!! 4-bedroom, 2 bath home is at the end of Joanett Road. This home has 2 living areas, separate floor plan. The Sunroom is a great place to hang out. Screened in back porch. Front porch is made from composite material. This home has a whole house generator that runs on propane. Propane tank is rented. CHA was replaced in 2022. Hot water heater has been replaced. New pump on Septic in 2025. 3 car carport, 2 storage buildings with electric, covered hot tub. Call today to schedule your tour!! * * See Remarks * *

  17. 2026-03-19
    price $160,000 553-char remark
    Show marketing remark (553 chars)

    This is country living in Redfield!! 4-bedroom, 2 bath home is at the end of Joanett Road. This home has 2 living areas, separate floor plan. The Sunroom is a great place to hang out. Screened in back porch. Front porch is made from composite material. This home has a whole house generator that runs on propane. Propane tank is rented. CHA was replaced in 2022. Hot water heater has been replaced. New pump on Septic in 2025. 3 car carport, 2 storage buildings with electric, covered hot tub. Call today to schedule your tour!! * * See Remarks * *

  18. 2026-02-19
    status Back on Market 553-char remark
    Show marketing remark (553 chars)

    This is country living in Redfield!! 4-bedroom, 2 bath home is at the end of Joanett Road. This home has 2 living areas, separate floor plan. The Sunroom is a great place to hang out. Screened in back porch. Front porch is made from composite material. This home has a whole house generator that runs on propane. Propane tank is rented. CHA was replaced in 2022. Hot water heater has been replaced. New pump on Septic in 2025. 3 car carport, 2 storage buildings with electric, covered hot tub. Call today to schedule your tour!! * * See Remarks * *

  19. 2026-02-11
    status Under Contract 553-char remark
    Show marketing remark (553 chars)

    This is country living in Redfield!! 4-bedroom, 2 bath home is at the end of Joanett Road. This home has 2 living areas, separate floor plan. The Sunroom is a great place to hang out. Screened in back porch. Front porch is made from composite material. This home has a whole house generator that runs on propane. Propane tank is rented. CHA was replaced in 2022. Hot water heater has been replaced. New pump on Septic in 2025. 3 car carport, 2 storage buildings with electric, covered hot tub. Call today to schedule your tour!! * * See Remarks * *

  20. 2026-01-22
    listed $186,900 New Listing 553-char remark
    Show marketing remark (553 chars)

    This is country living in Redfield!! 4-bedroom, 2 bath home is at the end of Joanett Road. This home has 2 living areas, separate floor plan. The Sunroom is a great place to hang out. Screened in back porch. Front porch is made from composite material. This home has a whole house generator that runs on propane. Propane tank is rented. CHA was replaced in 2022. Hot water heater has been replaced. New pump on Septic in 2025. 3 car carport, 2 storage buildings with electric, covered hot tub. Call today to schedule your tour!! * * See Remarks * *

  21. 2008-08-29
    soldstatus $13,000

ⓘ 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 7/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥109°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 18% 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
$19,646
− Mortgage interest
−$8,962
− Property taxes
−$2,400
− Insurance
−$800
− Repairs & maintenance
−$1,572
− Management
−$1,572
− Depreciation
−$4,655
Taxable loss
−$314
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$75
After-tax cash flow
$2,327/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 — Redfield

Score
68/100
State rank
#83
US rank
#9222

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
3,377
Population (ZIP)
3,377

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
Predominantly White (87%)
Race & ethnicity
White 87% Black 6% Two or more races 4% Asian 3%
Common ancestry
Serbian 2% Slovak 1% Iranian 1%
Foreign-born
2%
Languages at home
97% English-only · Other Indo-European 3% Spanish 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
▲ 24.02%
Current HPI
234.3903
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

+1130.8% since first listed
6 events — show timeline
  • 2026-05-11 Pending CARMLS
  • 2026-03-19 Price Changed $160,000 CARMLS
  • 2026-02-19 Relisted CARMLS
  • 2026-02-11 Pending CARMLS
  • 2026-01-22 Listed $186,900 CARMLS
  • 2008-08-29 Sold (Public Records) $13,000 Public Records

Property tax history

-9.2%/yr

Latest (2023): $32 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…