CashFlowRE
Sign in Sign up
743 Lions Cp
B Composite 73.21
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 +27.2/30.0
  • DSCR +9.5/10.0
  • Appreciation +9.1/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.3/10.0
  • Condition / age +4.0/5.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0

$169,000

743 Lions Cp · Anacoco, LA 71403
3 bd · 2.0 ba · 1,440 sqft · Manufactured · 111 Days on market
Built 2016 Good condition 0.90 ac lot $117/sqft · 91% above area

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

Listing remarks MLS

This well-maintained 3 bed, 2 bath home combines STYLISH living and LOCATION as it is situated on approximately . 9 acres in ANACOCO. You are welcomed by WARM and INVITING living spaces to include plenty of built-ins and MODERN, barn-style doors in the kitchen. The owner suite is spacious with a LUXURY-style bathroom to include an over-sized tub and separate shower. Large covered back porch is perfect to enjoy coffee, sunsets and nature. This BEAUTIFUL home is move-in ready and waiting for you!

Key facts

  • Owner suite
  • Barn-style doors
  • Covered back porch

Tags

BARN-STYLE DOORSOWNER SUITELUXURY-STYLE BATHROOMCOVERED BACK PORCH

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 $169k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $485 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $169k).
  • Recommended offer: $154k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.7% vs local median 5.6% in Anacoco — 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 69/100 on livability (#81 in LA) — a middle-class / working-renter tenant base. Strengths: schools A+, cost of living A+, housing A+; Watch: health & safety C-, crime F, amenities F.
  • Vernon Parish (rural): math 35% / reading 51% proficiency, ranked #18 of 98 in LA (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 47 active listings in the ZIP; 26 units permitted in Vernon Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $15k of equity ($1k loan paydown + $14k appreciation (8.2% local appreciation)).
  • Vernon County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (8.2% appreciation + 3.0% rent growth), your $47k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 111 days — a 9% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
Recommended offer $153,790 (9.0% below list)

Questions for the listing agent

  1. It's been on market 111 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. 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?
  5. 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?
  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
1.13%
Cap rate
9.74%
Cash-on-cash
12.31%
DSCR
1.55
GRM
7.4

CMA / ARV

ARV (median comp)
$88,316
List price
$169,000
Delta
91.36%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

8.17% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
29.9%
Equity multiple
3.16×
Total profit
$102,282
Equity at exit
$130,324
10-year hold
IRR
26.6%
Equity multiple
6.79×
Total profit
$273,766
Equity at exit
$260,554

Cash invested: $47,320 (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 71403

Home prices YoY
4.6%
Active inventory
47
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,915 medium interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$71 /mo · $854/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$402
Net cashflow
$485

Break-even live

Break-even rent $1,301
Max offer price $169,000
Occupancy floor 70%

Sensitivity live

Price -10% $581 -5% $533 +0% $485 +5% $437 +10% $390
Rent -10% $334 -5% $410 +0% $485 +5% $561 +10% $637
Rate -1.0pp $570 -0.5pp $528 base $485 +0.5pp $441 +1.0pp $397

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
$42,250
Closing costs
$5,070
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 17 events

  1. 2026-06-19
    days on market $169,000 Active 111 DOM
  2. 2026-06-18
    days on market $169,000 Active 110 DOM
  3. 2026-06-17
    days on market $169,000 Active 109 DOM
  4. 2026-06-16
    days on market $169,000 Active 108 DOM
  5. 2026-06-15
    days on market $169,000 Active 107 DOM
  6. 2026-06-14
    days on market $169,000 Active 105 DOM
  7. 2026-06-12
    days on market $169,000 Active 104 DOM
  8. 2026-06-09
    days on market $169,000 Active 101 DOM
  9. 2026-06-08
    days on market $169,000 Active 100 DOM
  10. 2026-06-07
    days on market $169,000 Active 99 DOM
  11. 2026-06-07
    days on market $169,000 Active 98 DOM
  12. 2026-06-04
    days on market $169,000 Active 95 DOM
  13. 2026-06-02
    days on market $169,000 Active 94 DOM
  14. 2026-06-01
    days on market $169,000 Active 93 DOM
  15. 2026-05-31
    days on market $169,000 Active 92 DOM
  16. 2026-05-31
    days on market $169,000 Active 91 DOM
  17. 2026-02-28
    listed $169,000 Active 499-char remark
    Show marketing remark (499 chars)

    This well-maintained 3 bed, 2 bath home combines STYLISH living and LOCATION as it is situated on approximately . 9 acres in ANACOCO. You are welcomed by WARM and INVITING living spaces to include plenty of built-ins and MODERN, barn-style doors in the kitchen. The owner suite is spacious with a LUXURY-style bathroom to include an over-sized tub and separate shower. Large covered back porch is perfect to enjoy coffee, sunsets and nature. This BEAUTIFUL home is move-in ready and waiting for you!

ⓘ 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
$854 · $71/mo
Projected year-2 tax
$930 · $77/mo
Expected delta
+$76/yr (+$6/mo · 8.9%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$22,983
− Mortgage interest
−$9,467
− Property taxes
−$854
− Insurance
−$845
− Repairs & maintenance
−$1,839
− Management
−$1,839
− Depreciation
−$4,916
Taxable income
$3,224
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$774
After-tax cash flow
$5,049/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.

Condition & rehab AI · 10 photos

Good 80/100 None rehab

This well-maintained 3-bedroom, 2-bathroom home is move-in ready and offers modern updates and a beautiful location. It is situated on approximately 0.9 acres in Anacoco, Louisiana.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping improvements — Well-maintained landscaping can increase curb appeal and property value.
  • Resale Upgrading the flooring in the bathrooms — Upgrading to a more modern material can increase the home's resale value.
  • Resale Upgrading the kitchen appliances — Modern appliances can increase the home's resale value and attract more buyers.
  • Both Upgrading the HVAC system — A more efficient HVAC system can improve comfort and energy efficiency, benefiting both resale and rental value.
  • Both Upgrading the windows to energy-efficient ones — Energy-efficient windows can improve energy efficiency and reduce utility costs, benefiting both resale and rental value.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping improvements — Well-maintained landscaping can increase curb appeal and property value.
  • Resale Upgrading the flooring in the bathrooms — Upgrading to a more modern material can increase the home's resale value.
  • Resale Upgrading the kitchen appliances — Modern appliances can increase the home's resale value and attract more buyers.
  • Both Upgrading the HVAC system — A more efficient HVAC system can improve comfort and energy efficiency, benefiting both resale and rental value.
  • Both Upgrading the windows to energy-efficient ones — Energy-efficient windows can improve energy efficiency and reduce utility costs, benefiting both resale and rental value.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Vernon Parish
NCES district ID
2201830
Math proficiency
35% ▼ -42.00%
Reading proficiency
51% ▼ -32.00%
Median HH income
$44,822
Composite
36.42/100
National rank
#4674
State rank
#18 of 98 in LA

Livability — Anacoco

Score
69/100
State rank
#81
US rank
#9004

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
3,792

Population outlook (Vernon County) Hauer SSP2

Today (2025)
45,401 people
By 2030
43,015 · -5.3%
By 2040
38,171 · -15.9%
By 2050
34,087 · -24.9%
By 2075
28,267 · -37.7%
By 2100
25,486 · -43.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 8% Two or more races 6% Native American 2% Asian 2%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 5% Slovak 1% Portuguese 1%
Foreign-born
4% · Canada
Languages at home
96% English-only · Spanish 2% Tagalog/Filipino 1%

Political lean MEDSL · Vernon

2024 margin
Solid R (+67.9) · D 15.6% · R 83.4% · Other 1.0%
2008→2024 swing
-14.5pp toward R · 2008: -53.4pp · 2024: -67.9pp
All cycles
2024: R+67.9 2020: R+64.9 2016: R+65.0 2012: R+57.5 2008: R+53.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 8.17%
Current HPI
186.1416
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

1 event — show timeline
  • 2026-02-28 Listed $169,000 GFPAR

Property tax history

+5.5%/yr

Latest (2025): $854 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…