CashFlowRE
Sign in Sign up
16074 Hwy 66
B- Composite 67.52
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 +9.1/10.0
  • ARV discount +7.5/15.0
  • Schools +3.1/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$60,000

16074 Hwy 66 · Mountain View, AR 72560
2 bd · 1.0 ba · 896 sqft · SingleFamily public records · 23 Days on market
0.75 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This Home needs some work and also a new septic system has shop that could be used for lots of things with Hwy frontage

Key facts

  • Shop
  • New septic system
  • Hwy frontage

Tags

NEW SEPTIC SYSTEMHWY FRONTAGESHOP

Property features AI

Exterior

  • Parking: Parking for 3 cars
  • Utilities: Public water; Municipal electric (Entergy)
  • Home design: Metal/vinyl siding exterior
  • Construction: Crawl space foundation; Metal/vinyl siding
  • Exterior features: Metal roof; Paved road access; Sloped lot; Approximately 0.75 acre lot

Interior

  • Flooring: Wood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Window units
  • Interior features: Wood floors; Window air conditioning units

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 $306 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($843 rent vs $60k).
  • Recommended offer: $59k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.4% vs local median 2.5% in Mountain View — 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 58/100 on livability (#316 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: schools D-, crime D-, amenities F.
  • Mountain View School District (rural): math 34% / reading 41% proficiency, ranked #107 of 238 in AR (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 164 active listings in the ZIP; 2 units permitted in Stone County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $415 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Stone County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • 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 23 days — a 2% lower offer ($59k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $46k; 30% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $59,100 (1.5% 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 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?
  3. 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?
  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
1.41%
Cap rate
12.42%
Cash-on-cash
21.87%
DSCR
1.97
GRM
5.9

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
14.5%
Equity multiple
1.58×
Total profit
$9,758
Equity at exit
$8,946
10-year hold
IRR
23.2%
Equity multiple
3.00×
Total profit
$33,524
Equity at exit
$5,188

Cash invested: $16,800 (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 72560

Home prices YoY
-23.2%
Active inventory
164
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$843 medium interval (Pro) →
Mortgage (P&I)
$315
Tax from tax record
$20 /mo · $244/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$177
Net cashflow
$306

Break-even live

Break-even rent $456
Max offer price $60,000
Occupancy floor 59%

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
$15,000
Closing costs
$1,800
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 20 events

  1. 2026-06-19
    days on market $60,000 Active 23 DOM
  2. 2026-06-18
    days on market $60,000 Active 22 DOM
  3. 2026-06-17
    days on market $60,000 Active 21 DOM
  4. 2026-06-16
    days on market $60,000 Active 20 DOM
  5. 2026-06-15
    days on market $60,000 Active 19 DOM
  6. 2026-06-14
    days on market $60,000 Active 17 DOM
  7. 2026-06-12
    days on market $60,000 Active 16 DOM
  8. 2026-06-09
    days on market $60,000 Active 13 DOM
  9. 2026-06-08
    days on market $60,000 Active 12 DOM
  10. 2026-06-07
    days on market $60,000 Active 11 DOM
  11. 2026-06-07
    statusdays on market $60,000 Active 10 DOM
  12. 2026-06-02
    days on market $60,000 New Listing 6 DOM
  13. 2026-06-01
    days on market $60,000 New Listing 5 DOM
  14. 2026-05-31
    days on market $60,000 New Listing 4 DOM
  15. 2026-05-30
    days on market $60,000 New Listing 3 DOM
  16. 2026-05-27
    listed $60,000 New Listing
  17. 2022-07-06
    soldstatus $46,000
  18. 2009-06-04
    soldstatus $46,000
  19. 2009-06-04
    soldstatus $52,000
  20. 2004-03-09
    soldstatus $35,130

ⓘ 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
$244 · $20/mo
Projected year-2 tax
$384 · $32/mo
Expected delta
+$140/yr (+$12/mo · 57.4%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% 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
$10,119
− Mortgage interest
−$3,361
− Property taxes
−$244
− Insurance
−$300
− Repairs & maintenance
−$810
− Management
−$810
− Depreciation
−$1,745
Taxable income
$2,850
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$684
After-tax cash flow
$2,990/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
Mountain View School District
NCES district ID
0510200
Math proficiency
34% ▼ -20.00%
Reading proficiency
41% ▼ -13.00%
Median HH income
$31,281
Composite
30.61/100
National rank
#6192
State rank
#107 of 238 in AR

Livability — Mountain View

Score
58/100
State rank
#316
US rank
#20958

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
7,650
Population (ZIP)
7,650

Population outlook (Stone County) Hauer SSP2

Today (2025)
12,440 people
By 2030
12,372 · -0.5%
By 2040
12,081 · -2.9%
By 2050
11,628 · -6.5%
By 2075
10,863 · -12.7%
By 2100
9,420 · -24.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 6% Hispanic / Latino 3% Native American 1%
Common ancestry
Slovak 4% Iranian 3% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · German/W. Germanic 2% Spanish 1%

Political lean MEDSL · Stone

2024 margin
Solid R (+61.7) · D 18.1% · R 79.7% · Other 2.2%
2008→2024 swing
-25.3pp toward R · 2008: -36.4pp · 2024: -61.7pp
All cycles
2024: R+61.7 2020: R+57.9 2016: R+52.3 2012: R+45.2 2008: R+36.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -48.20%
Current HPI
159.8996
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

+70.8% since first listed
5 events — show timeline
  • 2026-05-27 Listed $60,000 CARMLS
  • 2022-07-06 Sold (Public Records) $46,000 Public Records
  • 2009-06-04 Sold (Public Records) $52,000 Public Records
  • 2009-06-04 Sold (Public Records) $46,000 Public Records
  • 2004-03-09 Sold (Public Records) $35,130 Public Records

Property tax history

+0.0%/yr

Latest (2015): $244 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…