CashFlowRE
Sign in Sign up
1923 W Main St
B- Composite 67.72
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
  • DSCR +10.0/10.0
  • 1% rule +9.9/10.0
  • ARV discount +7.5/15.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$69,000

1923 W Main St · Ville Platte, LA 70586
3 bd · 2.0 ba · 1,216 sqft · Manufactured · 97 Days on market
Built 2017 1.68 ac lot

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

Listing remarks MLS

This well maintained 3BR 2BA mobile home on approximately 1.68 acres with a 20x35 shed sits very convenient to all amenities. Just minutes from shopping and restaurants. Schedule your private showing today.

Key facts

  • 1.6 acres
  • 20x35 shed
  • 1.68 acre lot

Tags

20X35 SHED1.6 ACRESCONVENIENT TO AMENITIES

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 manufactured listed at $69k.

Deal economics

  • At list price, monthly cash flow is $403 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $69k).
  • Recommended offer: $63k (9.0% below list) — sets the bar for market timing.
  • Cap rate 13.3% vs local median 8.1% in Ville Platte — 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 58/100 on livability (#287 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, health & safety A+; Watch: housing D+, crime F, amenities F.
  • Evangeline Parish (rural): math 23% / reading 36% proficiency, ranked #48 of 98 in LA (top 49%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 75 active listings in the ZIP; 28 units permitted in Evangeline Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $477 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Evangeline County population projected at -12% 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 $19k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 97 days — a 9% lower offer ($63k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $62,790 (9.0% below list)

Questions for the listing agent

  1. It's been on market 97 days. Have you received any prior offers? Is the seller open to a 9% 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. 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.
  6. 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.
  7. 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
1.49%
Cap rate
13.30%
Cash-on-cash
25.04%
DSCR
2.11
GRM
5.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
18.5%
Equity multiple
1.75×
Total profit
$14,467
Equity at exit
$10,288
10-year hold
IRR
26.8%
Equity multiple
3.36×
Total profit
$45,552
Equity at exit
$5,966

Cash invested: $19,320 (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 70586

Home prices YoY
-34.2%
Active inventory
75
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,029 medium interval (Pro) →
Mortgage (P&I)
$362
Tax from tax record
$19 /mo · $232/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$216
Net cashflow
$403

Break-even live

Break-even rent $519
Max offer price $69,000
Occupancy floor 56%

Sensitivity live

Price -10% $442 -5% $423 +0% $403 +5% $384 +10% $364
Rent -10% $322 -5% $362 +0% $403 +5% $444 +10% $484
Rate -1.0pp $438 -0.5pp $421 base $403 +0.5pp $385 +1.0pp $367

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
$17,250
Closing costs
$2,070
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. 2026-06-21
    days on market $69,000 Active 97 DOM
  2. 2026-06-21
    days on market $69,000 Active 96 DOM
  3. 2026-06-18
    days on market $69,000 Active 94 DOM
  4. 2026-06-17
    days on market $69,000 Active 93 DOM
  5. 2026-06-16
    days on market $69,000 Active 92 DOM
  6. 2026-06-15
    days on market $69,000 Active 91 DOM
  7. 2026-06-13
    days on market $69,000 Active 89 DOM
  8. 2026-06-12
    days on market $69,000 Active 88 DOM
  9. 2026-06-09
    days on market $69,000 Active 85 DOM
  10. 2026-06-08
    days on market $69,000 Active 84 DOM
  11. 2026-06-07
    days on market $69,000 Active 83 DOM
  12. 2026-06-07
    days on market $69,000 Active 82 DOM
  13. 2026-06-04
    days on market $69,000 Active 79 DOM
  14. 2026-06-02
    days on market $69,000 Active 78 DOM
  15. 2026-06-01
    days on market $69,000 Active 77 DOM
  16. 2026-05-31
    days on market $69,000 Active 76 DOM
  17. 2026-05-31
    days on market $69,000 Active 75 DOM
  18. 2026-03-17
    listed $69,000 Active 206-char remark
    Show marketing remark (206 chars)

    This well maintained 3BR 2BA mobile home on approximately 1.68 acres with a 20x35 shed sits very convenient to all amenities. Just minutes from shopping and restaurants. Schedule your private showing today.

  19. 2026-03-16
    listed $69,000 Active 280-char remark
    Show marketing remark (280 chars)

    This well maintained 3BR 2BA mobile home on approximately 1.68 acres with a 20x35 shed sits very convenient to all amenities. Just minutes from shopping and restaurants with a wonderfully flavored drive-thru only restaurant only 1 minute away. Schedule your private showing today.

  20. 2026-03-16
    listed $69,000 Active
    Show marketing remark (280 chars)

    This well maintained 3BR 2BA mobile home on approximately 1.68 acres with a 20x35 shed sits very convenient to all amenities. Just minutes from shopping and restaurants with a wonderfully flavored drive-thru only restaurant only 1 minute away. Schedule your private showing today.

ⓘ 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
$232 · $19/mo
Projected year-2 tax
$380 · $32/mo
Expected delta
+$147/yr (+$12/mo · 63.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥111°F today · 20 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
$12,350
− Mortgage interest
−$3,865
− Property taxes
−$232
− Insurance
−$345
− Repairs & maintenance
−$988
− Management
−$988
− Depreciation
−$2,007
Taxable income
$3,924
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$942
After-tax cash flow
$3,895/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
Evangeline Parish
NCES district ID
2200630
Math proficiency
23% ▼ -46.00%
Reading proficiency
36% ▼ -37.00%
Median HH income
$31,769
Composite
24.0/100
National rank
#7774
State rank
#48 of 98 in LA

Livability — Ville Platte

Score
58/100
State rank
#287
US rank
#20634

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ville Platte, LA
Population (ZIP)
18,939

Population outlook (Evangeline County) Hauer SSP2

Today (2025)
33,019 people
By 2030
32,359 · -2.0%
By 2040
30,860 · -6.5%
By 2050
29,125 · -11.8%
By 2075
24,605 · -25.5%
By 2100
18,499 · -44.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (61%)
Race & ethnicity
White 61% Black 32% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Lithuanian 12% Slovak 1%
Foreign-born
1% · Canada
Languages at home
86% English-only · French/Haitian/Cajun 13% Spanish 1%

Political lean MEDSL · Evangeline

2024 margin
Solid R (+49.1) · D 24.9% · R 74.0% · Other 1.2%
2008→2024 swing
-24.4pp toward R · 2008: -24.7pp · 2024: -49.1pp
All cycles
2024: R+49.1 2020: R+44.7 2016: R+41.3 2012: R+30.7 2008: R+24.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -58.91%
Current HPI
113.4032
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
3 events — show timeline
  • 2026-03-17 Listed $69,000 SWLAR
  • 2026-03-16 Listed $69,000 GFPAR
  • 2026-03-16 Listed $69,000 AcadianaMLS

Property tax history

+4.3%/yr

Latest (2025): $232 · -49.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…