CashFlowRE
Sign in Sign up
6098 Highway 2
D+ Composite 47.0
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Appreciation +5.0/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0

$15,400

6098 Highway 2 · Sarepta, LA 71071
3 bd · 1.0 ba · 1,500 sqft · SingleFamily · 18 Days on market
Built 1960 1.36 ac lot $10/sqft · 85% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits in this three bedroom, one bath home. There are structural, roof and flooring issues that will need to be addressed along with other work required to make home habitable. No interior access due to current condition. Possible mold present. Bring your tool kits and design ideas and make an offer!

Key facts

  • 1.36 acre lot
  • Built 1960
  • Listed 18 days

Property features AI

Finance

  • Other: Directions: From Mathews St, turn right at Highway 2 (LA-2); destination is on the left; County: Webster; Country: United States
  • Financial info: Listing terms: Cash; Second mortgage: None indicated; Special listing condition: Real Estate Owned
  • HOA & community: No association

Exterior

  • Parking: No covered parking; No carport; No designated parking features
  • Utilities: City water; City sewer; Not in a municipal utility district
  • Home design: Single family residence; Residential property; One story; Built in 1960; Subdivision: Deloches Sub
  • Construction: Frame construction; Shingle roof; No barns on property
  • Exterior features: Lot of approximately 1.36 acres; Will not subdivide

Interior

  • Kitchen: No appliances listed
  • Bedrooms: 3 bedrooms on the main level (Primary bedroom and two additional bedrooms)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: No heating listed; No cooling listed
  • Interior features: One-level layout; Total of 4 rooms; One living area; Other interior features
  • Laundry & utility: No laundry or utility appliances listed

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/1.0-bath single-family listed at $15k.

Deal economics

  • At list price, monthly cash flow is $792 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $15k).
  • Recommended offer: $15k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 55/100 on livability (#369 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A-; Watch: crime F, amenities F, commute F.
  • Webster Parish (town): math 17% / reading 26% proficiency, ranked #67 of 98 in LA (top 68%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 16 active listings in the ZIP; 36 units permitted in Webster Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $568 of equity ($106 loan paydown + $462 appreciation (3.0% local appreciation)).
  • Webster County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $4k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($15k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 3.8% of price.
  • Climate carrying-cost: extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $15,169 (1.5% below list)

Questions for the listing agent

  1. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
7.63%
Cap rate
68.03%
Cash-on-cash
220.48%
DSCR
10.81
GRM
1.1

CMA / ARV

ARV (median comp)
$102,168
List price
$15,400
Delta
-84.93%
Verdict
UNDERPRICED
Comps
10 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6098 Highway 2 0.00mi 3/1.0 1,500 (0%) 0mo $15,400 $10 100

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
Equity multiple
13.14×
Total profit
$52,351
Equity at exit
$6,925
10-year hold
IRR
Equity multiple
27.83×
Total profit
$115,698
Equity at exit
$10,671

Cash invested: $4,312 (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 71071

Active inventory
16
Price-to-rent
1.1×

Monthly cashflow live

Estimated rent
$1,175 medium interval (Pro) →
Mortgage (P&I)
$81
Tax from tax record
$49 /mo · $582/yr
Insurance
$6
HOA
$0
Vacancy / Maint / Mgmt
$247
Net cashflow
$792

Break-even live

Break-even rent $172
Max offer price $15,400
Occupancy floor 28%

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
$3,850
Closing costs
$462
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 3 events

  1. 2026-05-11
    status Pending 314-char remark
  2. 2026-04-23
    listed $15,400 Active 314-char remark
  3. 2006-07-27
    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
$582 · $49/mo
Projected year-2 tax
$582 · $49/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 7/10 Severe

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$14,096
− Mortgage interest
−$863
− Property taxes
−$582
− Insurance
−$77
− Repairs & maintenance
−$1,128
− Management
−$1,128
− Depreciation
−$448
Taxable income
$9,870
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,369
After-tax cash flow
$7,138/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
Webster Parish
NCES district ID
2201890
Math proficiency
17% ▼ -39.00%
Reading proficiency
26% ▼ -38.00%
Median HH income
$33,011
Composite
17.5/100
National rank
#9055
State rank
#67 of 98 in LA

Livability — Sarepta

Score
55/100
State rank
#369
US rank
#23421

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sarepta, LA
Population (ZIP)
2,184

Population outlook (Webster County) Hauer SSP2

Today (2025)
37,736 people
By 2030
36,203 · -4.1%
By 2040
32,988 · -12.6%
By 2050
29,743 · -21.2%
By 2075
22,346 · -40.8%
By 2100
15,045 · -60.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 2% Black 1%
Common ancestry
Slovak 2% Lithuanian 1% Iranian 1%
Foreign-born
1%
Languages at home
99% English-only · German/W. Germanic 1%

Political lean MEDSL · Webster

2024 margin
Solid R (+36.5) · D 31.2% · R 67.7% · Other 1.1%
2008→2024 swing
-10.2pp toward R · 2008: -26.3pp · 2024: -36.5pp
All cycles
2024: R+36.5 2020: R+31.1 2016: R+29.1 2012: R+25.0 2008: R+26.3

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

4 events — show timeline
  • 2026-06-17 Sold (MLS) NTREIS
  • 2026-05-11 Pending NTREIS
  • 2026-04-23 Listed $15,400 NTREIS
  • 2006-07-27 Sold (Public Records) Public Records

Property tax history

+2.6%/yr

Latest (2025): $582 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…