CashFlowRE
Sign in Sign up
No image
C+ Composite 60.25
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 +23.6/30.0
  • DSCR +7.6/10.0
  • ARV discount +7.5/15.0
  • Appreciation +6.0/10.0
  • 1% rule +5.5/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0

$104,900

8971 Arrow Wood Dr · Greenwood, LA 71033
2 bd · 2.0 ba · 1,344 sqft · Manufactured public records · 31 Days on market
Built 2004 0.73 ac lot ↓ 13% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to your own slice of peaceful country living—just minutes from town! This 2 bedroom, 2 bathroom home sits on nearly one acre and is perfectly positioned on an awesome shaded corner lot that provides both privacy and charm. Step outside and enjoy the covered back porch, ideal for relaxing evenings, entertaining guests, or watching the kids and pets play in the fully fenced backyard. The circle drive offers convenience, extra parking, and great curb appeal. One of the standout features of this property is the shop with a concrete slab and electricity—perfect for hobbies, storage, a workshop, and more. Whether you’re looking for space to relax, room to work, or a plac

Key facts

  • Shaded corner lot
  • Circle drive
  • Covered back porch

Tags

SHADED CORNER LOTCOVERED BACK PORCHFULLY FENCED BACKYARDCIRCLE DRIVE

Property features AI

Finance

  • Other: Listing is active and offered for sale
  • Financial info: No second mortgage; Loan treated as clear
  • HOA & community: No homeowners association

Exterior

  • Parking: Outside parking
  • Utilities: City water; City sewer; Not in a municipal utility district
  • Home design: Mobile home (residential); Single-story
  • Construction: Built in 2004
  • Exterior features: Lot in Expressway Acres subdivision; Approximately 0.73 acre lot; Will not subdivide

Interior

  • Kitchen: Other appliances
  • Bedrooms: 2 bedrooms (both on the main level); Primary bedroom on the main level
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: No heating or cooling details provided
  • Interior features: One-level layout; 3 total rooms; 1 living area; Other interior features
  • Laundry & utility: No specific laundry or utility details provided

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/2.0-bath manufactured listed at $105k.

Deal economics

  • At list price, monthly cash flow is $197 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Recommended offer: $102k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 3.9% in Greenwood — 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 58/100 on livability (#308 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, crime F, amenities F.
  • Caddo Parish (urban): math 21% / reading 32% proficiency, ranked #53 of 98 in LA (top 54%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 58 active listings in the ZIP; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($725 loan paydown + $2k appreciation (1.9% local appreciation)).
  • Caddo County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.9% appreciation + 3.0% rent growth), your $29k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($102k) is reasonable based on typical stale-listing flexibility.
  • 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.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 68% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $101,753 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
1.05%
Cap rate
8.55%
Cash-on-cash
8.05%
DSCR
1.36
GRM
7.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

1.92% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.2%
Equity multiple
1.66×
Total profit
$19,277
Equity at exit
$40,897
10-year hold
IRR
15.1%
Equity multiple
3.00×
Total profit
$58,705
Equity at exit
$58,527

Cash invested: $29,372 (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 71033

Home prices YoY
1.4%
Active inventory
58
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,105 medium interval (Pro) →
Mortgage (P&I)
$550
Tax from tax record
$82 /mo · $981/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$232
Net cashflow
$197

Break-even live

Break-even rent $855
Max offer price $104,900
Occupancy floor 77%

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
$26,225
Closing costs
$3,147
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 6 events

  1. 2026-04-30
    status Pending
  2. 2026-03-30
    listed $104,900 Active
  3. 2026-03-30
    historical
  4. 2026-03-17
    price $104,900
  5. 2026-02-27
    listed $120,000 Active
  6. 2007-03-21
    soldstatus

ⓘ 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
$981 · $82/mo
Projected year-2 tax
$981 · $82/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 7/10 Severe 7 d/yr ≥111°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 68% 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
$13,254
− Mortgage interest
−$5,876
− Property taxes
−$981
− Insurance
−$524
− Repairs & maintenance
−$1,060
− Management
−$1,060
− Depreciation
−$3,052
Taxable income
$700
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$168
After-tax cash flow
$2,196/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
Caddo Parish
NCES district ID
2200300
Math proficiency
21% ▼ -33.00%
Reading proficiency
32% ▼ -30.00%
Median HH income
$39,227
Composite
22.23/100
National rank
#8148
State rank
#53 of 98 in LA

Livability — Greenwood

Score
58/100
State rank
#308
US rank
#21294

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenwood, LA
Population (ZIP)
3,366

Population outlook (Caddo County) Hauer SSP2

Today (2025)
243,190 people
By 2030
237,231 · -2.5%
By 2040
222,502 · -8.5%
By 2050
206,516 · -15.1%
By 2075
165,706 · -31.9%
By 2100
122,262 · -49.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 49% Black 41% Hispanic / Latino 7% Two or more races 5%
Hispanic origin (detail)
Mexican 4% Puerto Rican 3%
Common ancestry
Italian 5% Subsaharan African 4% Lithuanian 2%
Foreign-born
1% · Canada

Political lean MEDSL · Caddo

2024 margin
Toss-up / Even · D 51.6% · R 47.0% · Other 1.4%
2008→2024 swing
+1.6pp toward D · 2008: 3.0pp · 2024: 4.6pp
All cycles
2024: D+4.6 2020: D+6.8 2016: D+4.2 2012: D+4.9 2008: D+3.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.92%
Current HPI
141.4901
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

-12.6% since first listed
6 events — show timeline
  • 2026-04-30 Pending NTREIS
  • 2026-03-30 Listing Removed NTREIS
  • 2026-03-30 Listed $104,900 NTREIS
  • 2026-03-17 Price Changed $104,900 NTREIS
  • 2026-02-27 Listed $120,000 NTREIS
  • 2007-03-21 Sold (Public Records) Public Records

Property tax history

+22.7%/yr

Latest (2025): $981 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…