CashFlowRE
Sign in Sign up
23699 Highway 90
B- Composite 69.01
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 +28.4/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.8/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.0/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$63,900

23699 Highway 90 · Ravenden, AR 72459
2 bd · 1.0 ba · 728 sqft · Manufactured public records · 61 Days on market
Built 1990 5.00 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Private hilltop setting on 5 acres just minutes from the Spring River! This updated 2 bedroom, 1 bath mobile home in Ravenden, Arkansas offers country living with highway frontage while remaining tucked away and hidden from view, creating a peaceful setting with scenic hilltop views. Located just 5 minutes to the Spring River, 15 minutes to the Eleven Point River, and within 30 minutes of several small lakes, this property is ideal for a weekend getaway, starter home, or investment opportunity. The interior has been recently updated with fresh paint and new vinyl plank flooring, offering a clean, move-in ready feel. The home includes 2 bedrooms, 1 bath, a separate laundry room, and an enclosed porch that adds extra living space. Outside features include a deck on the front of the home, a rear porch, and two storage buildings-including a 10x12 building with power and a 5x8 metal building. The 5-acre tract provides privacy, usable land, and room to enjoy the outdoors.

Key facts

  • Highway frontage
  • Fresh paint
  • 5 acres

Tags

5 ACRESHIGHWAY FRONTAGEUPDATED INTERIORFRESH PAINTNEW VINYL PLANK FLOORINGSEPARATE 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 2-bed/1.0-bath manufactured listed at $64k.

Deal economics

  • At list price, monthly cash flow is $206 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($820 rent vs $64k).
  • Recommended offer: $60k (6.0% below list) — sets the bar for market timing.

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-, schools F, amenities 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.
  • Market conditions: 26 active listings in the ZIP; 6 units permitted in Randolph County in 2024 (5 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($442 loan paydown + $2k appreciation (3.0% local appreciation)).
  • Randolph County population projected at -22% 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 $18k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 61 days — a 6% lower offer ($60k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $23k; list at $64k implies a 178% gain — meaningful room to come down on a strong offer.
Recommended offer $60,066 (6.0% below list)

Questions for the listing agent

  1. It's been on market 61 days. Have you received any prior offers? Is the seller open to a 6% 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 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?
  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
1.28%
Cap rate
10.16%
Cash-on-cash
13.82%
DSCR
1.61
GRM
6.5

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
20.5%
Equity multiple
2.16×
Total profit
$20,831
Equity at exit
$28,732
10-year hold
IRR
21.6%
Equity multiple
4.12×
Total profit
$55,794
Equity at exit
$44,280

Cash invested: $17,892 (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
6.5×

Monthly cashflow live

Estimated rent
$820 medium interval (Pro) →
Mortgage (P&I)
$335
Tax est. 1.5%
$80 /mo · $958/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$172
Net cashflow
$206

Break-even live

Break-even rent $559
Max offer price $63,900
Occupancy floor 70%

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
$15,975
Closing costs
$1,917
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 18 events

  1. 2026-06-19
    days on market $63,900 Active 61 DOM
  2. 2026-06-18
    days on market $63,900 Active 60 DOM
  3. 2026-06-17
    days on market $63,900 Active 59 DOM
  4. 2026-06-16
    days on market $63,900 Active 58 DOM
  5. 2026-06-15
    days on market $63,900 Active 57 DOM
  6. 2026-06-14
    days on market $63,900 Active 55 DOM
  7. 2026-06-12
    days on market $63,900 Active 54 DOM
  8. 2026-06-09
    days on market $63,900 Active 51 DOM
  9. 2026-06-08
    days on market $63,900 Active 50 DOM
  10. 2026-06-07
    days on market $63,900 Active 49 DOM
  11. 2026-06-07
    days on market $63,900 Active 48 DOM
  12. 2026-06-04
    days on market $63,900 Active 45 DOM
  13. 2026-06-02
    days on market $63,900 Active 44 DOM
  14. 2026-06-01
    days on market $63,900 Active 43 DOM
  15. 2026-05-31
    days on market $63,900 Active 42 DOM
  16. 2026-05-31
    days on market $63,900 Active 41 DOM
  17. 2026-04-18
    listed $63,900 New Listing 980-char remark
    Show marketing remark (980 chars)

    Private hilltop setting on 5 acres just minutes from the Spring River! This updated 2 bedroom, 1 bath mobile home in Ravenden, Arkansas offers country living with highway frontage while remaining tucked away and hidden from view, creating a peaceful setting with scenic hilltop views. Located just 5 minutes to the Spring River, 15 minutes to the Eleven Point River, and within 30 minutes of several small lakes, this property is ideal for a weekend getaway, starter home, or investment opportunity. The interior has been recently updated with fresh paint and new vinyl plank flooring, offering a clean, move-in ready feel. The home includes 2 bedrooms, 1 bath, a separate laundry room, and an enclosed porch that adds extra living space. Outside features include a deck on the front of the home, a rear porch, and two storage buildings-including a 10x12 building with power and a 5x8 metal building. The 5-acre tract provides privacy, usable land, and room to enjoy the outdoors.

  18. 2006-05-23
    soldstatus $23,000

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥109°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
$9,837
− Mortgage interest
−$3,579
− Property taxes
−$958
− Insurance
−$320
− Repairs & maintenance
−$787
− Management
−$787
− Depreciation
−$1,859
Taxable income
$1,547
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$371
After-tax cash flow
$2,101/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

Population (ZIP)
1,351

Population outlook (Randolph County) Hauer SSP2

Today (2025)
16,421 people
By 2030
15,733 · -4.2%
By 2040
14,296 · -12.9%
By 2050
12,884 · -21.5%
By 2075
9,535 · -41.9%
By 2100
6,520 · -60.3%

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 · Randolph

2024 margin
Solid R (+63.7) · D 17.1% · R 80.9% · Other 2.0%
2008→2024 swing
-45.6pp toward R · 2008: -18.1pp · 2024: -63.7pp
All cycles
2024: R+63.7 2020: R+60.8 2016: R+48.8 2012: R+27.9 2008: R+18.1

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

+177.8% since first listed
2 events — show timeline
  • 2026-04-18 Listed $63,900 CARMLS
  • 2006-05-23 Sold (Public Records) $23,000 Public Records

Property tax history

+0.0%/yr

Latest (2025): $38 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…