CashFlowRE
Sign in Sign up
130 Cherry Dr
C- Composite 51.31
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 +21.9/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.0/10.0
  • 1% rule +4.6/10.0
  • Schools +2.7/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$117,400

130 Cherry Dr · Fisher, LA 71449
3 bd · 2.0 ba · 1,680 sqft · SingleFamily public records · 1 Days on market
Built 2007 20 ac lot

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

Listing remarks

Are you looking for a home with land in a country setting? Stop, and look no further. 3 bedroom/ 2 bath Manufactured home for sale sitting on 20 acres of land. Lots of potential, make this your forever home. Property will be sold "AS IS, and WHERE IS, WITH ALL FAULTS. No warranties express , implied or arising from operation of law.

Key facts

  • 20 acre lot
  • Built 2007

Property features AI

Exterior

  • Home design: Manufactured home
  • Construction: Vinyl siding; Composition roof
  • Exterior features: Acreage; No fencing

Interior

  • Kitchen: Dishwasher; Refrigerator
  • Bedrooms: Bedroom 1; Bedroom 2
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Living room; Dining room; Kitchen; Bathroom; Bedroom 1; Bedroom 2; Wood-burning fireplace

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 $117k.

Deal economics

  • At list price, monthly cash flow is $184 ($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 $113k (4.1% below list).
  • Recommended offer: $113k (4.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 52/100 on livability (#413 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: health & safety C-, schools F, crime F.
  • Sabine Parish (rural): math 27% / reading 39% proficiency, ranked #40 of 98 in LA (top 41%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 32 active listings in the ZIP; 49 units permitted in Sabine Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $812 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Sabine County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $3k; list at $117k implies a 3813% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $112,600 (4.1% 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 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?
  3. 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?
  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
0.96%
Cap rate
8.18%
Cash-on-cash
6.73%
DSCR
1.30
GRM
8.7

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
-6.0%
Equity multiple
0.78×
Total profit
$-7,331
Equity at exit
$17,505
10-year hold
IRR
3.6%
Equity multiple
1.26×
Total profit
$8,540
Equity at exit
$10,151

Cash invested: $32,872 (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 71449

Active inventory
32
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,126 medium interval (Pro) →
Mortgage (P&I)
$616
Tax from tax record
$41 /mo · $487/yr
Insurance
$49
HOA
$0
Vacancy / Maint / Mgmt
$236
Net cashflow
$184

Break-even live

Break-even rent $893
Max offer price $117,400
Occupancy floor 79%

Sensitivity live

Price -10% $251 -5% $218 +0% $184 +5% $151 +10% $118
Rent -10% $95 -5% $140 +0% $184 +5% $229 +10% $273
Rate -1.0pp $243 -0.5pp $214 base $184 +0.5pp $154 +1.0pp $123

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
$29,350
Closing costs
$3,522
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 8 events

  1. 2026-05-06
    status Pending
  2. 2026-05-05
    listed $117,400 Active
  3. 2026-04-08
    price $117,400
  4. 2026-03-05
    price $123,400
  5. 2025-12-30
    price $128,400
  6. 2025-10-22
    price $129,400
  7. 2025-08-24
    listed $144,900 Active
  8. 2007-11-20
    soldstatus $3,000

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

Tax reassessment forecast LA · Resets to sale price

Current annual tax
$487 · $41/mo
Projected year-2 tax
$646 · $54/mo
Expected delta
+$158/yr (+$13/mo · 32.5%)

ⓘ 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 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$13,512
− Mortgage interest
−$6,576
− Property taxes
−$487
− Insurance
−$587
− Repairs & maintenance
−$1,081
− Management
−$1,081
− Depreciation
−$3,415
Taxable income
$284
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$68
After-tax cash flow
$2,144/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
Sabine Parish
NCES district ID
2201380
Math proficiency
27% ▼ -38.00%
Reading proficiency
39% ▼ -35.00%
Median HH income
$37,017
Composite
27.41/100
National rank
#6970
State rank
#40 of 98 in LA

Livability — Fisher

Score
52/100
State rank
#413
US rank
#25058

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
123
Population (ZIP)
8,818

Population outlook (Sabine County) Hauer SSP2

Today (2025)
23,820 people
By 2030
23,505 · -1.3%
By 2040
22,885 · -3.9%
By 2050
22,235 · -6.7%
By 2075
20,257 · -15.0%
By 2100
17,348 · -27.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Black 18% Two or more races 9% Hispanic / Latino 2% Native American 2%
Common ancestry
Lithuanian 6% Romanian 1% Italian 1%
Foreign-born
1%
Languages at home
97% English-only · French/Haitian/Cajun 2% Spanish 1%

Political lean MEDSL · Sabine

2024 margin
Solid R (+70.1) · D 14.6% · R 84.7%
2008→2024 swing
-18.5pp toward R · 2008: -51.6pp · 2024: -70.1pp
All cycles
2024: R+70.1 2020: R+66.5 2016: R+63.1 2012: R+55.1 2008: R+51.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -127.77%
Current HPI
114.4327
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

+3813.3% since first listed
8 events — show timeline
  • 2026-05-06 Pending AcadianaMLS
  • 2026-05-05 Listed $117,400 AcadianaMLS
  • 2026-04-08 Price Changed $117,400 AcadianaMLS
  • 2026-03-05 Price Changed $123,400 AcadianaMLS
  • 2025-12-30 Price Changed $128,400 AcadianaMLS
  • 2025-10-22 Price Changed $129,400 AcadianaMLS
  • 2025-08-24 Listed $144,900 AcadianaMLS
  • 2007-11-20 Sold (Public Records) $3,000 Public Records

Property tax history

+0.5%/yr

Latest (2025): $487 · -6.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…