CashFlowRE
Sign in Sign up
600 S Plum St
C Composite 55.62
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 +13.5/15.0
  • DSCR +6.0/10.0
  • Appreciation +4.3/10.0
  • 1% rule +3.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Livability +2.4/5.0
  • Schools +1.3/10.0

$125,000

600 S Plum St · Junction City, LA 71256
3 bd · 2.0 ba · 1,415 sqft · SingleFamily public records · 166 Days on market
Built 1958 0.50 ac lot $88/sqft · 13% below area Est $144k · 13% under ↓ 7% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Cute and well-kept 3-bedroom, 1.5-bath brick home—perfect for first-time buyers. Enjoy a bright living area, functional kitchen, and comfortably sized bedrooms. The solid brick exterior offers classic curb appeal and low maintenance. Spacious yard provides room to relax or garden. A great opportunity to own a dependable, affordable home!

Key facts

  • Functional kitchen
  • Spacious yard
  • Brick home

Tags

BRICK HOMEFUNCTIONAL KITCHENSPACIOUS YARDSOLID BRICK EXTERIOR

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 3-bed/2.0-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $133 ($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 $111k (11.2% below list).
  • Recommended offer: $110k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 48/100 on livability (#440 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: housing D+, health & safety D, schools D-.
  • Union Parish (rural): math 12% / reading 20% proficiency, ranked #74 of 98 in LA (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 9 active listings in the ZIP; 2 units permitted in Union Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.3%/yr); year-one equity from $864 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Union County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 166 days — a 12% lower offer ($110k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $110,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 166 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.89%
Cap rate
7.57%
Cash-on-cash
4.56%
DSCR
1.20
GRM
9.4

CMA / ARV

ARV (median comp)
$144,289
List price
$125,000
Delta
-13.37%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
205 S Pine St 0.34mi 2/2.0 (-1) 1,256 (-11%) 19mo $110,000 $88 45

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

Projected returns pro-forma

-1.31% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-1.8%
Equity multiple
0.92×
Total profit
$-2,740
Equity at exit
$28,317
10-year hold
IRR
5.2%
Equity multiple
1.48×
Total profit
$16,701
Equity at exit
$28,180

Cash invested: $35,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Louisiana
90 Strongly Landlord-Friendly · R+12
County
— inherits STATE
City
— inherits STATE
5-day notice; no state rent control; civil-law jurisdiction; landlord-favorable.

ZIP-level market 71256

Home prices YoY
-2.0%
Active inventory
9
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,109 medium interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$36 /mo · $430/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$233
Net cashflow
$133

Break-even live

Break-even rent $941
Max offer price $125,000
Occupancy floor 83%

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
$31,250
Closing costs
$3,750
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 4 events

  1. 2026-05-04
    status Under Contract 345-char remark
    Show marketing remark (345 chars)

    Cute and well-kept 3-bedroom, 1.5-bath brick home—perfect for first-time buyers. Enjoy a bright living area, functional kitchen, and comfortably sized bedrooms. The solid brick exterior offers classic curb appeal and low maintenance. Spacious yard provides room to relax or garden. A great opportunity to own a dependable, affordable home!

  2. 2026-03-27
    price $125,000 345-char remark
    Show marketing remark (345 chars)

    Cute and well-kept 3-bedroom, 1.5-bath brick home—perfect for first-time buyers. Enjoy a bright living area, functional kitchen, and comfortably sized bedrooms. The solid brick exterior offers classic curb appeal and low maintenance. Spacious yard provides room to relax or garden. A great opportunity to own a dependable, affordable home!

  3. 2026-02-03
    price $130,000 345-char remark
    Show marketing remark (345 chars)

    Cute and well-kept 3-bedroom, 1.5-bath brick home—perfect for first-time buyers. Enjoy a bright living area, functional kitchen, and comfortably sized bedrooms. The solid brick exterior offers classic curb appeal and low maintenance. Spacious yard provides room to relax or garden. A great opportunity to own a dependable, affordable home!

  4. 2025-11-06
    listed $135,000 New Listing 345-char remark
    Show marketing remark (345 chars)

    Cute and well-kept 3-bedroom, 1.5-bath brick home—perfect for first-time buyers. Enjoy a bright living area, functional kitchen, and comfortably sized bedrooms. The solid brick exterior offers classic curb appeal and low maintenance. Spacious yard provides room to relax or garden. A great opportunity to own a dependable, affordable home!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast LA · Resets to sale price

Current annual tax
$430 · $36/mo
Projected year-2 tax
$688 · $57/mo
Expected delta
+$258/yr (+$21/mo · 60.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$13,313
− Mortgage interest
−$7,002
− Property taxes
−$430
− Insurance
−$625
− Repairs & maintenance
−$1,065
− Management
−$1,065
− Depreciation
−$3,636
Taxable loss
−$510
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$122
After-tax cash flow
$1,719/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
Union Parish
NCES district ID
2201770
Math proficiency
12% ▼ -37.00%
Reading proficiency
20% ▼ -34.00%
Median HH income
$37,279
Composite
13.35/100
National rank
#9537
State rank
#74 of 98 in LA

Livability — Junction City

Score
48/100
State rank
#440
US rank
#26046

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Junction City, LA
Population (ZIP)
699

Population outlook (Union County) Hauer SSP2

Today (2025)
21,722 people
By 2030
21,226 · -2.3%
By 2040
20,026 · -7.8%
By 2050
18,682 · -14.0%
By 2075
15,725 · -27.6%
By 2100
12,509 · -42.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Black (55%)
Race & ethnicity
Black 55% White 43% Hispanic / Latino 2%
Common ancestry
Slovak 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Union

2024 margin
Solid R (+57.0) · D 21.1% · R 78.0%
2008→2024 swing
-15.4pp toward R · 2008: -41.5pp · 2024: -57.0pp
All cycles
2024: R+57.0 2020: R+51.4 2016: R+48.5 2012: R+41.7 2008: R+41.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.31%
Current HPI
63.2603
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

-7.4% since first listed
4 events — show timeline
  • 2026-05-04 Pending CARMLS
  • 2026-03-27 Price Changed $125,000 CARMLS
  • 2026-02-03 Price Changed $130,000 CARMLS
  • 2025-11-06 Listed $135,000 CARMLS

Property tax history

+3.7%/yr

Latest (2025): $430 · +30.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…