CashFlowRE
Sign in Sign up
1905 Ruth Ford Dr
B+ Composite 77.56
Why this score? — see what drove the B+ 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 +28.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.9/10.0
  • 1% rule +7.7/10.0
  • Appreciation +6.0/10.0
  • Schools +3.1/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$74,900

1905 Ruth Ford Dr · Lecompte, LA 71346
2 bd · 1.0 ba · 1,559 sqft · Other · 148 Days on market
Built 1960 0.27 ac lot $48/sqft · 37% below area Est $119k · 37% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

INVESTOR OPPORTUNITY!! This 2 bedroom, 1 bath home offers strong potential as a flip project or rental income property. It is conveniently located within minutes from local amenities, and offers easy access to I-49 and Highway 71. Some features include: original hardwood flooring, a wood burning fireplace, a double carport, outdoor storage shed, privacy fence, and mature trees. As an added bonus, the layout may allow for the option to create a third bedroom, offering additional value for the right buyer. This home is ideal for investors looking to grow their portfolio or buyers wanting an affordable property with historic charm and lots of potential. Call today to schedule a private showing!

Key facts

  • 0.27 acre lot
  • Parking
  • Built 1960

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/1.0-bath other listed at $75k.

Deal economics

  • At list price, monthly cash flow is $234 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($951 rent vs $75k).
  • Recommended offer: $66k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 57/100 on livability (#329 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: health & safety C-, schools D+, crime F.
  • Rapides Parish (urban): math 29% / reading 44% proficiency, ranked #31 of 98 in LA (top 32%) — 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: 9 active listings in the ZIP; 239 units permitted in Rapides Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($518 loan paydown + $1k appreciation (1.9% local appreciation)).
  • Rapides County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (1.9% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 148 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 13y ago; this cycle's ask has dropped $5k (6%) 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→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $65,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 148 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 1960 — 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
1.27%
Cap rate
10.04%
Cash-on-cash
13.37%
DSCR
1.59
GRM
6.6

CMA / ARV

ARV (median comp)
$118,519
List price
$74,900
Delta
-36.80%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

1.94% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
17.6%
Equity multiple
1.94×
Total profit
$19,809
Equity at exit
$29,306
10-year hold
IRR
19.9%
Equity multiple
3.62×
Total profit
$55,034
Equity at exit
$42,021

Cash invested: $20,972 (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 71346

Home prices YoY
1.7%
Active inventory
9
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$951 medium interval (Pro) →
Mortgage (P&I)
$393
Tax est. 1.5%
$94 /mo · $1,124/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$200
Net cashflow
$234

Break-even live

Break-even rent $655
Max offer price $74,900
Occupancy floor 70%

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
$18,725
Closing costs
$2,247
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 20 events

  1. 2026-06-19
    days on market $74,900 Active 148 DOM
  2. 2026-06-18
    days on market $74,900 Active 147 DOM
  3. 2026-06-17
    days on market $74,900 Active 146 DOM
  4. 2026-06-16
    days on market $74,900 Active 145 DOM
  5. 2026-06-15
    days on market $74,900 Active 144 DOM
  6. 2026-06-14
    days on market $74,900 Active 142 DOM
  7. 2026-06-13
    days on market $74,900 Active 141 DOM
  8. 2026-06-10
    days on market $74,900 Active 139 DOM
  9. 2026-06-09
    days on market $74,900 Active 138 DOM
  10. 2026-06-08
    days on market $74,900 Active 137 DOM
  11. 2026-06-07
    days on market $74,900 Active 136 DOM
  12. 2026-06-03
    days on market $74,900 Active 132 DOM
  13. 2026-06-02
    days on market $74,900 Active 131 DOM
  14. 2026-06-01
    days on market $74,900 Active 130 DOM
  15. 2026-05-31
    days on market $74,900 Active 129 DOM
  16. 2026-05-30
    days on market $74,900 Active 128 DOM
  17. 2026-02-15
    price $74,900 700-char remark
    Show marketing remark (700 chars)

    INVESTOR OPPORTUNITY!! This 2 bedroom, 1 bath home offers strong potential as a flip project or rental income property. It is conveniently located within minutes from local amenities, and offers easy access to I-49 and Highway 71. Some features include: original hardwood flooring, a wood burning fireplace, a double carport, outdoor storage shed, privacy fence, and mature trees. As an added bonus, the layout may allow for the option to create a third bedroom, offering additional value for the right buyer. This home is ideal for investors looking to grow their portfolio or buyers wanting an affordable property with historic charm and lots of potential. Call today to schedule a private showing!

  18. 2026-01-22
    listed $79,900 Active 700-char remark
    Show marketing remark (700 chars)

    INVESTOR OPPORTUNITY!! This 2 bedroom, 1 bath home offers strong potential as a flip project or rental income property. It is conveniently located within minutes from local amenities, and offers easy access to I-49 and Highway 71. Some features include: original hardwood flooring, a wood burning fireplace, a double carport, outdoor storage shed, privacy fence, and mature trees. As an added bonus, the layout may allow for the option to create a third bedroom, offering additional value for the right buyer. This home is ideal for investors looking to grow their portfolio or buyers wanting an affordable property with historic charm and lots of potential. Call today to schedule a private showing!

  19. 2018-03-29
    listed $89,000
  20. 2013-12-09
    listed $74,900

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

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥111°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 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
$11,412
− Mortgage interest
−$4,196
− Property taxes
−$1,124
− Insurance
−$374
− Repairs & maintenance
−$913
− Management
−$913
− Depreciation
−$2,179
Taxable income
$1,713
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$411
After-tax cash flow
$2,393/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
Rapides Parish
NCES district ID
2201290
Math proficiency
29% ▼ -34.00%
Reading proficiency
44% ▼ -29.00%
Median HH income
$41,057
Composite
30.68/100
National rank
#6179
State rank
#31 of 98 in LA

Livability — Lecompte

Score
57/100
State rank
#329
US rank
#22092

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lecompte, LA
Population (ZIP)
2,700

Population outlook (Rapides County) Hauer SSP2

Today (2025)
133,047 people
By 2030
132,333 · -0.5%
By 2040
129,355 · -2.8%
By 2050
124,535 · -6.4%
By 2075
110,338 · -17.1%
By 2100
88,641 · -33.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
White 63% Black 21% Two or more races 11% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Lithuanian 18% English 6% Iranian 4%
Foreign-born
5% · Canada
Languages at home
93% English-only · Spanish 5% French/Haitian/Cajun 1%

Political lean MEDSL · Rapides

2024 margin
Solid R (+36.8) · D 31.0% · R 67.7% · Other 1.3%
2008→2024 swing
-8.1pp toward R · 2008: -28.7pp · 2024: -36.8pp
All cycles
2024: R+36.8 2020: R+32.1 2016: R+32.5 2012: R+29.6 2008: R+28.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.94%
Current HPI
117.1358
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

+0.0% since first listed
4 events — show timeline
  • 2026-02-15 Price Changed $74,900 AcadianaMLS
  • 2026-01-22 Listed $79,900 AcadianaMLS
  • 2018-03-29 Listed $89,000 AcadianaMLS
  • 2013-12-09 Listed $74,900 AcadianaMLS

Property tax history

+1.3%/yr

Latest (2025): $66 · -1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…