CashFlowRE
Sign in Sign up
911 E Nezpique St
D+ Composite 45.45
Why this score? — see what drove the D+ 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 +16.5/30.0
  • ARV discount +9.2/15.0
  • DSCR +5.1/10.0
  • 1% rule +3.6/10.0
  • Livability +3.1/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

911 E Nezpique St · Jennings, LA 70546
3 bd · 2.0 ba · 1,525 sqft · SingleFamily · 162 Days on market
$98/sqft · at area comps Est $156k · at est. ↓ 12% since listing

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

Listing remarks MLS

Discover this updated 3-bed, 2-bath home on a quiet dead-end street in Jennings. It features a bright living area, open kitchen, spacious den, and convenient main-floor laundry. The metal roof, brick exterior, and well-kept interior offer low-maintenance living. Move-in ready and full of charm, this home blends comfort, function, and modern updates.

Key facts

  • Parking
  • Listed 162 days

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 $150k.

Deal economics

  • At list price, monthly cash flow is $87 ($1k/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 $128k (14.4% below list).
  • Recommended offer: $128k (14.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 61/100 on livability (#228 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B; Watch: crime F, amenities F, commute F.
  • Jefferson Davis Parish (town): math 30% / reading 42% proficiency, ranked #33 of 98 in LA (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Jennings Elementary School (math 24% / reading 28%, grade F, #374 of 646 statewide, top 58%, 1,029 students, 79% FRL); Welsh-Roanoke Junior High School (math 28% / reading 41%, grade F, #93 of 218 statewide, top 43%, 204 students, 64% FRL); Jennings High School (math 23% / reading 41%, grade F, #118 of 265 statewide, top 46%, 853 students, 76% FRL) — zoned schools average 73% FRL vs 52% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 120 active listings in the ZIP; 69 units permitted in Jefferson Davis Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Jefferson Davis County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 162 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $20k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $128,371 (14.4% below list)

Questions for the listing agent

  1. It's been on market 162 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.86%
Cap rate
6.99%
Cash-on-cash
2.49%
DSCR
1.11
GRM
9.7

CMA / ARV

ARV (median comp)
$156,055
List price
$150,000
Delta
-3.88%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
911 E Nezpique St 0.00mi 3/2.0 1,525 (0%) 0mo $150,000 $98 100
914 Norwood Dr 0.05mi 3/2.0 1,492 (-2%) 9mo $195,000 $131 87
407 Shawn Ln 0.08mi 3/2.0 1,590 (+4%) 4mo $135,000 $85 86
403 Shawn Ln 0.08mi 3/2.0 1,474 (-3%) 6mo $162,000 $110 86
407 Crail St 0.14mi 3/2.0 1,477 (-3%) 17mo $189,000 $128 74
406 N Louise St 0.16mi 4/2.0 (+1) 1,464 (-4%) 8mo $164,500 $112 74
521 Lucy St 0.69mi 3/2.0 1,528 (+0%) 12mo $225,000 $147 57
722 Granger St 0.47mi 3/2.0 1,365 (-10%) 5mo $156,000 $114 56
206 S Sherman St 0.61mi 3/2.0 1,592 (+4%) 14mo $159,000 $100 52
523 Broussard Ln 0.67mi 3/2.0 1,653 (+8%) 3mo $190,000 $115 52
1306 Lucas St 0.69mi 2/2.5 (-1) 1,518 (-0%) 10mo $155,000 $102 52
423 E 1st St 0.60mi 3/2.0 1,710 (+12%) 12mo $64,500 $38 42

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

Projected returns pro-forma

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

5-year hold
IRR
-12.4%
Equity multiple
0.55×
Total profit
$-18,809
Equity at exit
$22,365
10-year hold
IRR
-3.4%
Equity multiple
0.78×
Total profit
$-9,433
Equity at exit
$12,969

Cash invested: $42,000 (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 70546

Home prices YoY
-31.7%
Active inventory
120
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,284 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$78 /mo · $935/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$270
Net cashflow
$87

Break-even live

Break-even rent $1,174
Max offer price $150,000
Occupancy floor 88%

Sensitivity live

Price -10% $172 -5% $130 +0% $87 +5% $45 +10% $2
Rent -10% $-14 -5% $36 +0% $87 +5% $138 +10% $188
Rate -1.0pp $163 -0.5pp $125 base $87 +0.5pp $48 +1.0pp $9

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
$37,500
Closing costs
$4,500
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 7 events

  1. 2026-05-07
    status Pending 352-char remark
    Show marketing remark (352 chars)

    Discover this updated 3-bed, 2-bath home on a quiet dead-end street in Jennings. It features a bright living area, open kitchen, spacious den, and convenient main-floor laundry. The metal roof, brick exterior, and well-kept interior offer low-maintenance living. Move-in ready and full of charm, this home blends comfort, function, and modern updates.

  2. 2026-05-03
    status Active 352-char remark
    Show marketing remark (352 chars)

    Discover this updated 3-bed, 2-bath home on a quiet dead-end street in Jennings. It features a bright living area, open kitchen, spacious den, and convenient main-floor laundry. The metal roof, brick exterior, and well-kept interior offer low-maintenance living. Move-in ready and full of charm, this home blends comfort, function, and modern updates.

  3. 2026-04-27
    status Pending 352-char remark
    Show marketing remark (352 chars)

    Discover this updated 3-bed, 2-bath home on a quiet dead-end street in Jennings. It features a bright living area, open kitchen, spacious den, and convenient main-floor laundry. The metal roof, brick exterior, and well-kept interior offer low-maintenance living. Move-in ready and full of charm, this home blends comfort, function, and modern updates.

  4. 2026-03-11
    price $150,000 352-char remark
    Show marketing remark (352 chars)

    Discover this updated 3-bed, 2-bath home on a quiet dead-end street in Jennings. It features a bright living area, open kitchen, spacious den, and convenient main-floor laundry. The metal roof, brick exterior, and well-kept interior offer low-maintenance living. Move-in ready and full of charm, this home blends comfort, function, and modern updates.

  5. 2026-01-21
    price $158,000 352-char remark
    Show marketing remark (352 chars)

    Discover this updated 3-bed, 2-bath home on a quiet dead-end street in Jennings. It features a bright living area, open kitchen, spacious den, and convenient main-floor laundry. The metal roof, brick exterior, and well-kept interior offer low-maintenance living. Move-in ready and full of charm, this home blends comfort, function, and modern updates.

  6. 2025-12-21
    price $165,000 352-char remark
    Show marketing remark (352 chars)

    Discover this updated 3-bed, 2-bath home on a quiet dead-end street in Jennings. It features a bright living area, open kitchen, spacious den, and convenient main-floor laundry. The metal roof, brick exterior, and well-kept interior offer low-maintenance living. Move-in ready and full of charm, this home blends comfort, function, and modern updates.

  7. 2025-11-20
    listed $170,000 Active 352-char remark
    Show marketing remark (352 chars)

    Discover this updated 3-bed, 2-bath home on a quiet dead-end street in Jennings. It features a bright living area, open kitchen, spacious den, and convenient main-floor laundry. The metal roof, brick exterior, and well-kept interior offer low-maintenance living. Move-in ready and full of charm, this home blends comfort, function, and modern updates.

ⓘ 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
$935 · $78/mo
Projected year-2 tax
$935 · $78/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 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% 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
$15,405
− Mortgage interest
−$8,402
− Property taxes
−$935
− Insurance
−$750
− Repairs & maintenance
−$1,232
− Management
−$1,232
− Depreciation
−$4,364
Taxable loss
−$1,512
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$363
After-tax cash flow
$1,408/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
Jefferson Davis Parish
NCES district ID
2200810
Math proficiency
30% ▼ -39.00%
Reading proficiency
42% ▼ -33.00%
Median HH income
$40,322
Composite
30.21/100
National rank
#6302
State rank
#33 of 98 in LA

Livability — Jennings

Score
61/100
State rank
#228
US rank
#17390

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jennings, LA
Population (ZIP)
15,821

Population outlook (Jefferson Davis County) Hauer SSP2

Today (2025)
31,015 people
By 2030
30,563 · -1.5%
By 2040
29,639 · -4.4%
By 2050
28,456 · -8.3%
By 2075
25,521 · -17.7%
By 2100
21,787 · -29.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Black 15% Two or more races 8% Hispanic / Latino 3%
Common ancestry
Lithuanian 14% Italian 1% Slovak 1%
Foreign-born
1% · Canada, Vietnam
Languages at home
92% English-only · French/Haitian/Cajun 6% Spanish 2%

Political lean MEDSL · Jefferson Davis

2024 margin
Solid R (+61.1) · D 18.8% · R 79.9% · Other 1.3%
2008→2024 swing
-21.5pp toward R · 2008: -39.7pp · 2024: -61.1pp
All cycles
2024: R+61.1 2020: R+55.4 2016: R+53.9 2012: R+47.6 2008: R+39.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -68.56%
Current HPI
147.6391
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

-11.8% since first listed
7 events — show timeline
  • 2026-05-07 Pending AcadianaMLS
  • 2026-05-03 Relisted AcadianaMLS
  • 2026-04-27 Pending AcadianaMLS
  • 2026-03-11 Price Changed $150,000 AcadianaMLS
  • 2026-01-21 Price Changed $158,000 AcadianaMLS
  • 2025-12-21 Price Changed $165,000 AcadianaMLS
  • 2025-11-20 Listed $170,000 AcadianaMLS

Property tax history

+2.6%/yr

Latest (2025): $935 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…