CashFlowRE
Sign in Sign up
2340 Albert St
B- Composite 68.77
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 +3.2/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$49,900

2340 Albert St · Alexandria, LA 71301
3 bd · 1.0 ba · 1,504 sqft · SingleFamily public records · 181 Days on market
Built 1937 0.35 ac lot $33/sqft · 63% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Don't miss the opportunity to own this charming fixer upper in the Garden District. This classic gray stucco home is full of potential, character, and endless possibilities. It is nestled on a spacious lot with mature trees with an inviting back yard ready for entertaining. This property offers a fenced in back yard, storage shed, and a terrace outside the front entrance adding to it's vintage charm. Request a showing today. Property being sold As-is, where-is, and with all faults. The Seller makes no representation or warranties concerning the property's fitness for any particular purpose, or compliance with any laws or regulations, either expressed or implied.

Key facts

  • Storage shed
  • Fenced in back yard
  • 0.35 acre lot

Tags

FENCED IN BACK YARDSTORAGE SHEDTERRACE OUTSIDE FRONT ENTRANCE

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 $50k.

Deal economics

  • At list price, monthly cash flow is $790 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $50k).
  • Recommended offer: $44k (12.0% below list) — sets the bar for market timing.
  • Cap rate 25.3% vs local median 4.9% in Alexandria — 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 64/100 on livability (#160 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute 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: 151 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 239 units permitted in Rapides Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $345 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Rapides County population projected to shrink 6% 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 $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 181 days — a 12% lower offer ($44k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 17y ago; this cycle's ask has dropped $25k (33%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1937 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 98% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $43,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 181 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 1937 — 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. 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
3.01%
Cap rate
25.29%
Cash-on-cash
67.86%
DSCR
4.02
GRM
2.8

CMA / ARV

ARV (median comp)
$135,053
List price
$49,900
Delta
-63.05%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2214 Alma St 0.46mi 3/1.0 1,530 (+2%) 3mo $15,000 $10 74
2216 Elliott St 0.26mi 3/2.0 1,668 (+11%) 1mo $59,000 $35 65
2236 Paris St 0.54mi 3/2.0 1,402 (-7%) 6mo $20,000 $14 55
3026 Marye St 0.61mi 3/2.0 1,604 (+7%) 6mo $249,900 $156 52
2110 Alma St 0.52mi 3/2.0 1,682 (+12%) 8mo $48,000 $29 45

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
67.3%
Equity multiple
4.03×
Total profit
$42,288
Equity at exit
$7,440
10-year hold
IRR
71.5%
Equity multiple
8.29×
Total profit
$101,836
Equity at exit
$4,314

Cash invested: $13,972 (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 71301

Home prices YoY
-23.0%
Active inventory
151
Price-to-rent
2.8×

Monthly cashflow live

Estimated rent
$1,500 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$112 /mo · $1,349/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$315
Net cashflow
$790

Break-even live

Break-even rent $500
Max offer price $49,900
Occupancy floor 42%

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
$12,475
Closing costs
$1,497
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1003 Cinderella Ct Alexandria, LA 2.0 2.0 1940 $1,500 $0.77 44d 1 1.24mi

Listing history 20 events

  1. 2026-06-13
    statusdays on market $49,900 Pending 181 DOM
  2. 2026-06-10
    days on market $49,900 Active 179 DOM
  3. 2026-06-09
    days on market $49,900 Active 178 DOM
  4. 2026-06-08
    days on market $49,900 Active 177 DOM
  5. 2026-06-07
    days on market $49,900 Active 176 DOM
  6. 2026-06-03
    days on market $49,900 Active 172 DOM
  7. 2026-06-02
    days on market $49,900 Active 171 DOM
  8. 2026-06-01
    days on market $49,900 Active 170 DOM
  9. 2026-05-31
    days on market $49,900 Active 169 DOM
  10. 2026-05-30
    days on market $49,900 Active 168 DOM
  11. 2026-05-11
    status Active 670-char remark
    Show marketing remark (670 chars)

    Don't miss the opportunity to own this charming fixer upper in the Garden District. This classic gray stucco home is full of potential, character, and endless possibilities. It is nestled on a spacious lot with mature trees with an inviting back yard ready for entertaining. This property offers a fenced in back yard, storage shed, and a terrace outside the front entrance adding to it's vintage charm. Request a showing today. Property being sold As-is, where-is, and with all faults. The Seller makes no representation or warranties concerning the property's fitness for any particular purpose, or compliance with any laws or regulations, either expressed or implied.

  12. 2026-04-23
    status Pending 670-char remark
    Show marketing remark (670 chars)

    Don't miss the opportunity to own this charming fixer upper in the Garden District. This classic gray stucco home is full of potential, character, and endless possibilities. It is nestled on a spacious lot with mature trees with an inviting back yard ready for entertaining. This property offers a fenced in back yard, storage shed, and a terrace outside the front entrance adding to it's vintage charm. Request a showing today. Property being sold As-is, where-is, and with all faults. The Seller makes no representation or warranties concerning the property's fitness for any particular purpose, or compliance with any laws or regulations, either expressed or implied.

  13. 2026-03-26
    price $49,900 670-char remark
    Show marketing remark (670 chars)

    Don't miss the opportunity to own this charming fixer upper in the Garden District. This classic gray stucco home is full of potential, character, and endless possibilities. It is nestled on a spacious lot with mature trees with an inviting back yard ready for entertaining. This property offers a fenced in back yard, storage shed, and a terrace outside the front entrance adding to it's vintage charm. Request a showing today. Property being sold As-is, where-is, and with all faults. The Seller makes no representation or warranties concerning the property's fitness for any particular purpose, or compliance with any laws or regulations, either expressed or implied.

  14. 2026-03-05
    price $54,900 670-char remark
    Show marketing remark (670 chars)

    Don't miss the opportunity to own this charming fixer upper in the Garden District. This classic gray stucco home is full of potential, character, and endless possibilities. It is nestled on a spacious lot with mature trees with an inviting back yard ready for entertaining. This property offers a fenced in back yard, storage shed, and a terrace outside the front entrance adding to it's vintage charm. Request a showing today. Property being sold As-is, where-is, and with all faults. The Seller makes no representation or warranties concerning the property's fitness for any particular purpose, or compliance with any laws or regulations, either expressed or implied.

  15. 2026-01-19
    price $59,900 670-char remark
    Show marketing remark (670 chars)

    Don't miss the opportunity to own this charming fixer upper in the Garden District. This classic gray stucco home is full of potential, character, and endless possibilities. It is nestled on a spacious lot with mature trees with an inviting back yard ready for entertaining. This property offers a fenced in back yard, storage shed, and a terrace outside the front entrance adding to it's vintage charm. Request a showing today. Property being sold As-is, where-is, and with all faults. The Seller makes no representation or warranties concerning the property's fitness for any particular purpose, or compliance with any laws or regulations, either expressed or implied.

  16. 2025-12-16
    price $64,900 670-char remark
    Show marketing remark (670 chars)

    Don't miss the opportunity to own this charming fixer upper in the Garden District. This classic gray stucco home is full of potential, character, and endless possibilities. It is nestled on a spacious lot with mature trees with an inviting back yard ready for entertaining. This property offers a fenced in back yard, storage shed, and a terrace outside the front entrance adding to it's vintage charm. Request a showing today. Property being sold As-is, where-is, and with all faults. The Seller makes no representation or warranties concerning the property's fitness for any particular purpose, or compliance with any laws or regulations, either expressed or implied.

  17. 2025-10-30
    listed $74,900 Active 670-char remark
    Show marketing remark (670 chars)

    Don't miss the opportunity to own this charming fixer upper in the Garden District. This classic gray stucco home is full of potential, character, and endless possibilities. It is nestled on a spacious lot with mature trees with an inviting back yard ready for entertaining. This property offers a fenced in back yard, storage shed, and a terrace outside the front entrance adding to it's vintage charm. Request a showing today. Property being sold As-is, where-is, and with all faults. The Seller makes no representation or warranties concerning the property's fitness for any particular purpose, or compliance with any laws or regulations, either expressed or implied.

  18. 2010-02-23
    soldstatus $112,000
  19. 2009-09-18
    listed $119,900
  20. 2007-04-16
    soldstatus $129,000

ⓘ 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
$1,349 · $112/mo
Projected year-2 tax
$1,349 · $112/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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥111°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 98% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$18,000
− Mortgage interest
−$2,795
− Property taxes
−$1,349
− Insurance
−$250
− Repairs & maintenance
−$1,440
− Management
−$1,440
− Depreciation
−$1,452
Taxable income
$9,274
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,226
After-tax cash flow
$7,255/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 — Alexandria

Score
64/100
State rank
#160
US rank
#13698

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Alexandria, LA
City population
25,138
Population (ZIP)
17,266

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 0.58)
Race & ethnicity
Black 53% White 36% Hispanic / Latino 4% Two or more races 3% Asian 2%
Common ancestry
Lithuanian 5% Portuguese 1% Hispanic 1%
Foreign-born
6% · Canada, Vietnam
Languages at home
93% English-only · Spanish 3% Other Asian/Pacific 2% 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
▼ -55.38%
Current HPI
184.9889
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

-61.3% since first listed
10 events — show timeline
  • 2026-05-11 Relisted AcadianaMLS
  • 2026-04-23 Pending AcadianaMLS
  • 2026-03-26 Price Changed $49,900 AcadianaMLS
  • 2026-03-05 Price Changed $54,900 AcadianaMLS
  • 2026-01-19 Price Changed $59,900 AcadianaMLS
  • 2025-12-16 Price Changed $64,900 AcadianaMLS
  • 2025-10-30 Listed $74,900 AcadianaMLS
  • 2010-02-23 Sold (Public Records) $112,000 Public Records
  • 2009-09-18 Listed $119,900 AcadianaMLS
  • 2007-04-16 Sold (Public Records) $129,000 Public Records

Property tax history

+0.8%/yr

Latest (2025): $1,349 · -1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…