19 Norwood Dr · Mayflower, AR
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $1,499 – $2,785
Heat risk 6/10 · Moderate
- Hot days now (above 110°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 9.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- 26.8%
- Equity multiple
- 3.09×
- Total profit
- $111,367
- Equity at exit
- $165,807
- 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
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
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
-
2026-06-21days on market $189,900 Active 40 DOM
-
2026-06-18days on market $189,900 Active 37 DOM
-
2026-06-17days on market $189,900 Active 36 DOM
-
2026-06-16days on market $189,900 Active 35 DOM
-
2026-06-15days on market $189,900 Active 34 DOM
-
2026-06-14days on market $189,900 Active 32 DOM
-
2026-06-10days on market $189,900 Active 29 DOM
-
2026-06-09days on market $189,900 Active 28 DOM
-
2026-06-08days on market $189,900 Active 27 DOM
-
2026-06-07days on market $189,900 Active 26 DOM
-
2026-06-05days on market $189,900 Active 23 DOM
-
2026-06-03days on market $189,900 Active 22 DOM
-
2026-06-02days on market $189,900 Active 21 DOM
-
2026-06-01days on market $189,900 Active 20 DOM
-
2026-05-31days on market $189,900 Active 19 DOM
-
2026-05-31days on market $189,900 Active 18 DOM
-
2026-05-13price $189,900 240-char remark
-
2026-05-12$205,000 Active 240-char remark
-
2025-04-17historical
-
2025-03-26price $164,900
-
2025-03-19$174,900 New Listing
-
2022-03-01soldstatus $154,000
-
2022-02-25soldstatus $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!!
-
2021-08-06status 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!!
-
2021-01-30historical
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!!
-
2021-01-17price $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!!
-
2021-01-06$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!!
-
2019-10-09historical
-
2019-10-03price $158,400
-
2019-09-21price $162,400
-
2019-08-06$164,900 New Listing
-
2019-07-22historical
-
2019-07-17$154,900 New Listing
-
2019-07-15historical
-
2019-06-17status Back on Market
-
2019-06-06historical
-
2019-05-13price $154,900
-
2019-03-19status Back on Market
-
2019-03-19historical
-
2019-03-18$159,900 New Listing
-
2017-11-17historical
-
2017-10-09price $149,900
-
2017-09-01price $156,000
-
2017-07-10$162,300 New Listing
-
2016-07-18soldstatus $60,000
-
2003-02-24soldstatus $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
- 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
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 |
|---|---|---|
| Retail | 1 | $681B |
|
||
| Food / Agriculture | 1 | $53B |
|
||
| Retail / Energy | 1 | $22B |
|
||
| Transportation / Logistics | 1 | $12B |
|
||
| Energy | 1 | $4B |
|
||
Price history
+245.3% since first listed30 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%/yrLatest (2025): $1,436 · +10.9% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…