CashFlowRE
Sign in Sign up
19 Norwood Dr
C+ Composite 64.95
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 +19.1/30.0
  • ARV discount +15.0/15.0
  • Appreciation +9.8/10.0
  • DSCR +6.0/10.0
  • 1% rule +4.3/10.0
  • Schools +2.8/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$189,900

19 Norwood Dr · Mayflower, AR 72106
4 bd · 1.0 ba · 2,012 sqft · SingleFamily public records · 40 Days on market
Built 1975 Est $306k · 38% under

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

Listing remarks MLS

REDUCED!!!! Located 1 minute from Lake Conway, this home was remodeled in 2018 and is only 3 minutes from I-40 and is less than 5 minutes from Mayflower schools. This 2 bath home has 4 bedrooms and is ideal for a family that desires to live near the lake. Recently remodeled, this home is "move in" ready with new hardwood and carpeted floors, new paint, and stainless steel appliances. A separate, on site, storage building also conveys with the property. SOLD "AS IS" MOTIVATED SELLER!!! This will go quick!!

Key facts

  • New flooring
  • Spacious layout
  • Built 1975

Tags

NEW FLOORINGLARGE FENCED BACKYARDSPACIOUS LAYOUTEASY ACCESS TO CONWAYEASY ACCESS TO LITTLE ROCK

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/1.0-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $203 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $177k (6.8% below list).
  • Recommended offer: $177k (6.8% below list) — sets the bar for 1% rule.
  • Cap rate 7.6% vs local median 4.6% in Mayflower — 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 56/100 on livability (#390 in AR) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: crime F, amenities F, commute F.
  • Mayflower School District (rural): math 32% / reading 34% proficiency, ranked #127 of 238 in AR (top 53%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mayflower Elementary School (math 52% / reading 32%, grade F, #173 of 454 statewide, top 43%, 373 students, 70% FRL); Mayflower Middle School (math 31% / reading 37%, grade F, #127 of 201 statewide, top 64%, 315 students, 68% FRL); Mayflower High School (math 22% / reading 32%, grade F, #164 of 292 statewide, top 61%, 357 students, 57% FRL) — zoned schools average 65% FRL vs 47% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 114 active listings in the ZIP; 865 units permitted in Faulkner County in 2024 (451 in 5+ unit buildings).

Forward outlook

  • In year one you build about $20k of equity ($1k loan paydown + $18k appreciation (9.6% local appreciation)).
  • Faulkner County population projected at +32% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (9.6% appreciation + 3.0% rent growth), your $53k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($184k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 9y ago; this cycle's ask has dropped $15k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $154k; 23% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $176,941 (6.8% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 7% concession, seller financing, or rate buy-down credit?
  2. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
0.93%
Cap rate
7.58%
Cash-on-cash
4.59%
DSCR
1.20
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$305,824
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
12 S Dogwood Dr 0.36mi 4/2.0 1,716 (-15%) 4mo $260,000 $152 52
16 Crafton Rd 0.50mi 3/2.0 (-1) 1,928 (-4%) 23mo $215,000 $112 42
17 Lakeview Cir 0.68mi 3/2.5 (-1) 1,908 (-5%) 14mo $427,500 $224 37

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

9.62% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
26.8%
Equity multiple
3.09×
Total profit
$111,367
Equity at exit
$165,807
10-year hold
IRR
23.6%
Equity multiple
6.95×
Total profit
$316,459
Equity at exit
$352,107

Cash invested: $53,172 (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 72106

Home prices YoY
4.2%
Active inventory
114
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,769 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$120 /mo · $1,436/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$372
Net cashflow
$203

Break-even live

Break-even rent $1,512
Max offer price $189,900
Occupancy floor 84%

Sensitivity live

Price -10% $311 -5% $257 +0% $203 +5% $149 +10% $96
Rent -10% $63 -5% $133 +0% $203 +5% $273 +10% $343
Rate -1.0pp $299 -0.5pp $251 base $203 +0.5pp $154 +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
$47,475
Closing costs
$5,697
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 46 events

  1. 2026-06-21
    days on market $189,900 Active 40 DOM
  2. 2026-06-18
    days on market $189,900 Active 37 DOM
  3. 2026-06-17
    days on market $189,900 Active 36 DOM
  4. 2026-06-16
    days on market $189,900 Active 35 DOM
  5. 2026-06-15
    days on market $189,900 Active 34 DOM
  6. 2026-06-14
    days on market $189,900 Active 32 DOM
  7. 2026-06-10
    days on market $189,900 Active 29 DOM
  8. 2026-06-09
    days on market $189,900 Active 28 DOM
  9. 2026-06-08
    days on market $189,900 Active 27 DOM
  10. 2026-06-07
    days on market $189,900 Active 26 DOM
  11. 2026-06-05
    days on market $189,900 Active 23 DOM
  12. 2026-06-03
    days on market $189,900 Active 22 DOM
  13. 2026-06-02
    days on market $189,900 Active 21 DOM
  14. 2026-06-01
    days on market $189,900 Active 20 DOM
  15. 2026-05-31
    days on market $189,900 Active 19 DOM
  16. 2026-05-31
    days on market $189,900 Active 18 DOM
  17. 2026-05-13
    price $189,900 240-char remark
  18. 2026-05-12
    listed $205,000 Active 240-char remark
  19. 2025-04-17
    historical
  20. 2025-03-26
    price $164,900
  21. 2025-03-19
    listed $174,900 New Listing
  22. 2022-03-01
    soldstatus $154,000
  23. 2022-02-25
    soldstatus $154,000 Sold
    Show marketing remark (532 chars)

    REDUCED!!!! Located 1 minute from Lake Conway, this home was remodeled in 2018 and is only 3 minutes from I-40 and is less than 5 minutes from Mayflower schools. This 2 bath home has 4 bedrooms and is ideal for a family that desires to live near the lake. Recently remodeled, this home is "move in" ready with new hardwood and carpeted floors, new paint, and stainless steel appliances. A separate, on site, storage building also conveys with the property. SOLD "AS IS" MOTIVATED SELLER!!! This will go quick!!

  24. 2021-08-06
    status Under Contract
    Show marketing remark (532 chars)

    REDUCED!!!! Located 1 minute from Lake Conway, this home was remodeled in 2018 and is only 3 minutes from I-40 and is less than 5 minutes from Mayflower schools. This 2 bath home has 4 bedrooms and is ideal for a family that desires to live near the lake. Recently remodeled, this home is "move in" ready with new hardwood and carpeted floors, new paint, and stainless steel appliances. A separate, on site, storage building also conveys with the property. SOLD "AS IS" MOTIVATED SELLER!!! This will go quick!!

  25. 2021-01-30
    historical
    Show marketing remark (532 chars)

    REDUCED!!!! Located 1 minute from Lake Conway, this home was remodeled in 2018 and is only 3 minutes from I-40 and is less than 5 minutes from Mayflower schools. This 2 bath home has 4 bedrooms and is ideal for a family that desires to live near the lake. Recently remodeled, this home is "move in" ready with new hardwood and carpeted floors, new paint, and stainless steel appliances. A separate, on site, storage building also conveys with the property. SOLD "AS IS" MOTIVATED SELLER!!! This will go quick!!

  26. 2021-01-17
    price $159,900
    Show marketing remark (532 chars)

    REDUCED!!!! Located 1 minute from Lake Conway, this home was remodeled in 2018 and is only 3 minutes from I-40 and is less than 5 minutes from Mayflower schools. This 2 bath home has 4 bedrooms and is ideal for a family that desires to live near the lake. Recently remodeled, this home is "move in" ready with new hardwood and carpeted floors, new paint, and stainless steel appliances. A separate, on site, storage building also conveys with the property. SOLD "AS IS" MOTIVATED SELLER!!! This will go quick!!

  27. 2021-01-06
    listed $169,900 New Listing
    Show marketing remark (532 chars)

    REDUCED!!!! Located 1 minute from Lake Conway, this home was remodeled in 2018 and is only 3 minutes from I-40 and is less than 5 minutes from Mayflower schools. This 2 bath home has 4 bedrooms and is ideal for a family that desires to live near the lake. Recently remodeled, this home is "move in" ready with new hardwood and carpeted floors, new paint, and stainless steel appliances. A separate, on site, storage building also conveys with the property. SOLD "AS IS" MOTIVATED SELLER!!! This will go quick!!

  28. 2019-10-09
    historical
  29. 2019-10-03
    price $158,400
  30. 2019-09-21
    price $162,400
  31. 2019-08-06
    listed $164,900 New Listing
  32. 2019-07-22
    historical
  33. 2019-07-17
    listed $154,900 New Listing
  34. 2019-07-15
    historical
  35. 2019-06-17
    status Back on Market
  36. 2019-06-06
    historical
  37. 2019-05-13
    price $154,900
  38. 2019-03-19
    status Back on Market
  39. 2019-03-19
    historical
  40. 2019-03-18
    listed $159,900 New Listing
  41. 2017-11-17
    historical
  42. 2017-10-09
    price $149,900
  43. 2017-09-01
    price $156,000
  44. 2017-07-10
    listed $162,300 New Listing
  45. 2016-07-18
    soldstatus $60,000
  46. 2003-02-24
    soldstatus $55,000

ⓘ 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
$1,436 · $120/mo
Projected year-2 tax
$1,436 · $120/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% 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
$21,233
− Mortgage interest
−$10,637
− Property taxes
−$1,436
− Insurance
−$950
− Repairs & maintenance
−$1,699
− Management
−$1,699
− Depreciation
−$5,524
Taxable loss
−$711
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$171
After-tax cash flow
$2,609/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
Mayflower School District
NCES district ID
0509540
Math proficiency
32% ▼ -9.00%
Reading proficiency
34% ▼ -6.00%
Median HH income
$47,119
Composite
28.41/100
National rank
#6760
State rank
#127 of 238 in AR

Livability — Mayflower

Score
56/100
State rank
#390
US rank
#22893

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mayflower, AR
Population (ZIP)
5,719

Population outlook (Faulkner County) Hauer SSP2

Today (2025)
138,985 people
By 2030
148,264 · +6.7%
By 2040
166,010 · +19.4%
By 2050
183,362 · +31.9%
By 2075
224,593 · +61.6%
By 2100
250,603 · +80.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Two or more races 7% Black 6% Hispanic / Latino 1%
Common ancestry
Slovak 3% Lithuanian 1% Italian 1%
Foreign-born
6% · Canada

Political lean MEDSL · Faulkner

2024 margin
Solid R (+32.3) · D 32.6% · R 64.9% · Other 2.5%
2008→2024 swing
-7.1pp toward R · 2008: -25.3pp · 2024: -32.3pp
All cycles
2024: R+32.3 2020: R+29.5 2016: R+31.6 2012: R+31.7 2008: R+25.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 9.62%
Current HPI
236.6197
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

+245.3% since first listed
30 events — show timeline
  • 2026-05-13 Price Changed $189,900 FSBO.com
  • 2026-05-12 Listed $205,000 FSBO.com
  • 2025-04-17 Listing Removed CARMLS
  • 2025-03-26 Price Changed $164,900 CARMLS
  • 2025-03-19 Listed $174,900 CARMLS
  • 2022-03-01 Sold (Public Records) $154,000 Public Records
  • 2022-02-25 Sold (MLS) $154,000 CARMLS
  • 2021-08-06 Pending CARMLS
  • 2021-01-30 Listing Removed CARMLS
  • 2021-01-17 Price Changed $159,900 CARMLS
  • 2021-01-06 Listed $169,900 CARMLS
  • 2019-10-09 Listing Removed CARMLS
  • 2019-10-03 Price Changed $158,400 CARMLS
  • 2019-09-21 Price Changed $162,400 CARMLS
  • 2019-08-06 Listed $164,900 CARMLS
  • 2019-07-22 Listing Removed CARMLS
  • 2019-07-17 Listed $154,900 CARMLS
  • 2019-07-15 Listing Removed CARMLS
  • 2019-06-17 Relisted CARMLS
  • 2019-06-06 Listing Removed CARMLS
  • 2019-05-13 Price Changed $154,900 CARMLS
  • 2019-03-19 Relisted CARMLS
  • 2019-03-19 Listing Removed CARMLS
  • 2019-03-18 Listed $159,900 CARMLS
  • 2017-11-17 Listing Removed CARMLS
  • 2017-10-09 Price Changed $149,900 CARMLS
  • 2017-09-01 Price Changed $156,000 CARMLS
  • 2017-07-10 Listed $162,300 CARMLS
  • 2016-07-18 Sold (Public Records) $60,000 Public Records
  • 2003-02-24 Sold (Public Records) $55,000 Public Records

Property tax history

+4.3%/yr

Latest (2025): $1,436 · +10.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…