CashFlowRE
Sign in Sign up
116 Hope Ln 🏷️ Likely Rental
B- Composite 69.09
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.8/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$29,000

116 Hope Ln · Kinder, LA 70648
1 bd · 1.0 ba · 1,095 sqft · SingleFamily · 93 Days on market
Built 1970 0.58 ac lot

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

Listing remarks MLS

Great investment opportunity!! This is ONE OF TWO well maintained, centrally located homes. Wood frame on piers with wonderful covered porch for outside enjoyment. Home is currently rented by long time renter and the lot is large enough to add additional rental properties and there is also potential COMMERCIAL USE with 178 ft of frontage on LA Hwy 190. A STEAL OF A DEAL!

Key facts

  • Large lot
  • City street access
  • Flood zone x

Tags

LARGE LOTFRONTAGE ON HWY 190CITY STREET ACCESSFLOOD ZONE X

Property features AI

Finance

  • Other: Listing broker: Compass-LC; Directions: From Hwy 165 in Kinder go East on Hwy 190 to 17th St. South on 17th St to 2nd Ave. West on 2nd Ave to Hope Ln. Property on left just before dead end.
  • Financial info: Information not available
  • HOA & community: Information not available

Exterior

  • Parking: Driveway with open parking
  • Security: Information not available
  • Utilities: Public water; Public sewer / sewer connected; Electricity available; Natural gas available
  • Home design: Single-family residence; House, single story; Faces west
  • Construction: Construction details not provided
  • Exterior features: No fencing; City lot with irregular shape; Paved roads and city street/highway frontage; Lot dimensions: 48 x 120 x 165 x 86 x 175 x 69 x 62; Approximately 0.58 acres

Interior

  • Kitchen: Information not available
  • Bedrooms: Information not available
  • Flooring: Information not available
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heating provided; Cooling via wall/window unit(s)
  • Interior features: No fireplace
  • Laundry & utility: Information not available

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $29,000 price doesn't fit this home's estimated sale value (~$81,030) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 1-bed/1.0-bath single-family listed at $29k.

Deal economics

  • At list price, monthly cash flow is $545 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($984 rent vs $29k).
  • Recommended offer: $26k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 75/100 on livability (#21 in LA, #4,044 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: amenities F, commute F.
  • Allen Parish (rural): math 26% / reading 42% proficiency, ranked #36 of 98 in LA (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Kinder Elementary School (math 32% / reading 42%, grade F, #251 of 646 statewide, top 41%, 541 students, 72% FRL); Kinder Middle School (math 31% / reading 56%, grade D, #55 of 218 statewide, top 25%, 374 students, 61% FRL); Kinder High School (math 37% / reading 57%, grade D-, #45 of 265 statewide, top 20%, 426 students, 60% FRL).
  • Market conditions: 39 active listings in the ZIP; 46 units permitted in Allen Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $200 of loan paydown is wiped out by about $870 of value loss. Plan a longer hold.
  • Allen County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 93 days — a 9% lower offer ($26k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago 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

  • Watch-outs: property tax is 2.8% of price.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $26,390 (9.0% below list)

Questions for the listing agent

  1. It's been on market 93 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
3.39%
Cap rate
28.83%
Cash-on-cash
80.48%
DSCR
4.58
GRM
2.5

CMA / ARV

ARV (on-the-fly)
$81,030
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
200 N 11th St N 0.52mi 2/1.0 (+1) 1,010 (-8%) 12mo $75,000 $74 48

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
80.7%
Equity multiple
4.70×
Total profit
$30,021
Equity at exit
$4,324
10-year hold
IRR
84.1%
Equity multiple
9.74×
Total profit
$70,945
Equity at exit
$2,507

Cash invested: $8,120 (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 70648

Home prices YoY
-25.9%
Active inventory
39
Price-to-rent
2.5×

Monthly cashflow live

Estimated rent
$984 medium interval (Pro) →
Mortgage (P&I)
$152
Tax from tax record
$68 /mo · $819/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$207
Net cashflow
$545

Break-even live

Break-even rent $294
Max offer price $29,000
Occupancy floor 40%

Sensitivity live

Price -10% $561 -5% $553 +0% $545 +5% $536 +10% $528
Rent -10% $467 -5% $506 +0% $545 +5% $583 +10% $622
Rate -1.0pp $559 -0.5pp $552 base $545 +0.5pp $537 +1.0pp $529

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
$7,250
Closing costs
$870
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 21 events

  1. 2026-06-21
    days on market $29,000 Active 93 DOM
  2. 2026-06-18
    days on market $29,000 Active 91 DOM
  3. 2026-06-17
    days on market $29,000 Active 90 DOM
  4. 2026-06-16
    days on market $29,000 Active 89 DOM
  5. 2026-06-15
    days on market $29,000 Active 88 DOM
  6. 2026-06-13
    days on market $29,000 Active 86 DOM
  7. 2026-06-12
    days on market $29,000 Active 85 DOM
  8. 2026-06-09
    days on market $29,000 Active 82 DOM
  9. 2026-06-08
    days on market $29,000 Active 81 DOM
  10. 2026-06-07
    days on market $29,000 Active 80 DOM
  11. 2026-06-07
    days on market $29,000 Active 79 DOM
  12. 2026-06-04
    days on market $29,000 Active 76 DOM
  13. 2026-06-02
    days on market $29,000 Active 75 DOM
  14. 2026-06-01
    days on market $29,000 Active 74 DOM
  15. 2026-05-31
    days on market $29,000 Active 73 DOM
  16. 2026-05-31
    days on market $29,000 Active 72 DOM
  17. 2026-03-19
    listed $29,000 Active
  18. 2020-02-27
    soldstatus $40,000 375-char remark
    Show marketing remark (374 chars)

    Great investment opportunity! This is ONE OF TWO well maintained, centrally located homes. Wood frame on piers with wonderful covered porch for outside enjoyment. Home is currently renter by a long time renter and the lot is large enough to add additional rental properties and there is also a potential COMMERCIAL USE with 178' of frontage on LA Hwy 190. A STEAL OF A DEAL!

  19. 2020-02-27
    soldstatus 374-char remark
    Show marketing remark (374 chars)

    Great investment opportunity! This is ONE OF TWO well maintained, centrally located homes. Wood frame on piers with wonderful covered porch for outside enjoyment. Home is currently renter by a long time renter and the lot is large enough to add additional rental properties and there is also a potential COMMERCIAL USE with 178' of frontage on LA Hwy 190. A STEAL OF A DEAL!

  20. 2019-04-02
    listed $115,000 374-char remark
    Show marketing remark (374 chars)

    Great investment opportunity! This is ONE OF TWO well maintained, centrally located homes. Wood frame on piers with wonderful covered porch for outside enjoyment. Home is currently renter by a long time renter and the lot is large enough to add additional rental properties and there is also a potential COMMERCIAL USE with 178' of frontage on LA Hwy 190. A STEAL OF A DEAL!

  21. 2019-03-26
    listed $115,000 375-char remark
    Show marketing remark (375 chars)

    Great investment opportunity!! This is ONE OF TWO well maintained, centrally located homes. Wood frame on piers with wonderful covered porch for outside enjoyment. Home is currently rented by long time renter and the lot is large enough to add additional rental properties and there is also potential COMMERCIAL USE with 178 ft of frontage on LA Hwy 190. A STEAL OF A DEAL!

ⓘ 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
$819 · $68/mo
Projected year-2 tax
$819 · $68/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 4/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥111°F today · 19 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
$11,803
− Mortgage interest
−$1,624
− Property taxes
−$819
− Insurance
−$145
− Repairs & maintenance
−$944
− Management
−$944
− Depreciation
−$844
Taxable income
$6,482
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,556
After-tax cash flow
$4,979/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
Allen Parish
NCES district ID
2200060
Math proficiency
26% ▼ -46.00%
Reading proficiency
42% ▼ -39.00%
Median HH income
$39,440
Composite
28.45/100
National rank
#6751
State rank
#36 of 98 in LA

Livability — Kinder

Score
75/100
State rank
#21
US rank
#4044

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kinder, LA
Population (ZIP)
6,994

Population outlook (Allen County) Hauer SSP2

Today (2025)
25,056 people
By 2030
24,668 · -1.5%
By 2040
23,964 · -4.4%
By 2050
23,166 · -7.5%
By 2075
21,285 · -15.1%
By 2100
15,904 · -36.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (66%)
Race & ethnicity
White 66% Black 19% Two or more races 8% Hispanic / Latino 6% Asian 1% Native American 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 10% Serbian 3% Slovak 2%
Foreign-born
6% · Canada, Jamaica
Languages at home
92% English-only · Spanish 5% French/Haitian/Cajun 2% Arabic 1%

Political lean MEDSL · Allen

2024 margin
Solid R (+61.0) · D 19.0% · R 80.0%
2008→2024 swing
-24.7pp toward R · 2008: -36.4pp · 2024: -61.0pp
All cycles
2024: R+61.0 2020: R+55.7 2016: R+51.5 2012: R+41.7 2008: R+36.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -42.24%
Current HPI
120.6268
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

-74.8% since first listed
5 events — show timeline
  • 2026-03-19 Listed $29,000 SWLAR
  • 2020-02-27 Sold (MLS) SWLAR
  • 2020-02-27 Sold (MLS) $40,000 AcadianaMLS
  • 2019-04-02 Listed $115,000 SWLAR
  • 2019-03-26 Listed $115,000 AcadianaMLS

Property tax history

-4.8%/yr

Latest (2025): $819 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…