CashFlowRE
Sign in Sign up
321 Iowa Ave
B+ Composite 79.44
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
  • ARV discount +14.1/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.1/10.0
  • Appreciation +4.8/10.0
  • Livability +3.4/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$69,900

321 Iowa Ave · Lake Arthur, LA 70549
3 bd · 1.5 ba · 1,289 sqft · SingleFamily · 94 Days on market
Built 1970 9,148 sqft lot $54/sqft · 15% below area Est $82k · 15% under ↓ 7% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This charming brick house on a slab foundation sits on 0.21 acres and features 3 bedrooms and 1.5 baths within the city limits of Lake Arthur. Schedule your showing today!

Key facts

  • 9,148 sq ft lot
  • Built 1970
  • Listed 93 days

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/1.5-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $246 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($986 rent vs $70k).
  • Recommended offer: $64k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#99 in LA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Jefferson Davis Parish (town): math 30% / reading 42% proficiency, ranked #33 of 98 in LA (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 10 active listings in the ZIP; 69 units permitted in Jefferson Davis Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $195 of equity ($483 loan paydown + $-288 appreciation (-0.4% local appreciation)).
  • Jefferson Davis County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-0.4% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 94 days — a 9% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 12y 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: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $63,609 (9.0% below list)

Questions for the listing agent

  1. It's been on market 94 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. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 B-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
1.41%
Cap rate
11.66%
Cash-on-cash
19.17%
DSCR
1.85
GRM
5.9

CMA / ARV

ARV (median comp)
$81,951
List price
$69,900
Delta
-14.70%
Verdict
UNDERPRICED
Comps
12 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
719 Kellogg Ave 0.33mi 3/2.0 1,317 (+2%) 2mo $28,500 $22 77
716 Arthur Ave 0.29mi 3/2.0 1,350 (+5%) 2mo $58,200 $43 75
424 Arthur Ave 0.57mi 3/2.0 1,300 (+1%) 15mo $77,500 $60 57
425 New Orleans Ave 0.49mi 3/2.0 1,349 (+5%) 22mo $185,000 $137 50

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.41% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.5%
Equity multiple
1.63×
Total profit
$12,344
Equity at exit
$18,870
10-year hold
IRR
18.7%
Equity multiple
2.98×
Total profit
$38,813
Equity at exit
$21,574

Cash invested: $19,572 (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 70549

Home prices YoY
-0.3%
Active inventory
10
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$986 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$71 /mo · $847/yr
Insurance
$29
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$207
Net cashflow
$246

Break-even live

Break-even rent $674
Max offer price $69,900
Occupancy floor 70%

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
$17,475
Closing costs
$2,097
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 22 events

  1. 2026-06-19
    days on market $69,900 Active 94 DOM
  2. 2026-06-18
    days on market $69,900 Active 93 DOM
  3. 2026-06-17
    days on market $69,900 Active 92 DOM
  4. 2026-06-16
    days on market $69,900 Active 91 DOM
  5. 2026-06-15
    days on market $69,900 Active 90 DOM
  6. 2026-06-14
    days on market $69,900 Active 88 DOM
  7. 2026-06-13
    days on market $69,900 Active 87 DOM
  8. 2026-06-10
    days on market $69,900 Active 85 DOM
  9. 2026-06-09
    days on market $69,900 Active 84 DOM
  10. 2026-06-08
    days on market $69,900 Active 83 DOM
  11. 2026-06-07
    days on market $69,900 Active 82 DOM
  12. 2026-06-02
    days on market $69,900 Active 77 DOM
  13. 2026-06-01
    days on market $69,900 Active 76 DOM
  14. 2026-05-31
    days on market $69,900 Active 75 DOM
  15. 2026-05-30
    days on market $69,900 Active 74 DOM
  16. 2026-03-17
    listed $69,900 Active 171-char remark
    Show marketing remark (171 chars)

    This charming brick house on a slab foundation sits on 0.21 acres and features 3 bedrooms and 1.5 baths within the city limits of Lake Arthur. Schedule your showing today!

  17. 2024-10-07
    price $79,000
  18. 2024-08-06
    listed $88,000 Active
  19. 2018-06-25
    soldstatus
  20. 2018-02-10
    listed $80,000
  21. 2015-02-10
    soldstatus
  22. 2014-09-24
    listed $74,900

ⓘ 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
$847 · $71/mo
Projected year-2 tax
$847 · $71/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 10/10 Extreme FEMA zone X (shaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 21 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
$11,832
− Mortgage interest
−$3,915
− Property taxes
−$847
− Insurance
−$1,147
− Repairs & maintenance
−$947
− Management
−$947
− Depreciation
−$2,033
Taxable income
$1,997
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$479
After-tax cash flow
$2,476/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
Jefferson Davis Parish
NCES district ID
2200810
Math proficiency
30% ▼ -39.00%
Reading proficiency
42% ▼ -33.00%
Median HH income
$40,322
Composite
30.21/100
National rank
#6302
State rank
#33 of 98 in LA

Livability — Lake Arthur

Score
68/100
State rank
#99
US rank
#9980

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lake Arthur, LA
Population (ZIP)
3,580

Population outlook (Jefferson Davis County) Hauer SSP2

Today (2025)
31,015 people
By 2030
30,563 · -1.5%
By 2040
29,639 · -4.4%
By 2050
28,456 · -8.3%
By 2075
25,521 · -17.7%
By 2100
21,787 · -29.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Black 4% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Lithuanian 25% Slovak 1%
Foreign-born
0%
Languages at home
95% English-only · French/Haitian/Cajun 4%

Political lean MEDSL · Jefferson Davis

2024 margin
Solid R (+61.1) · D 18.8% · R 79.9% · Other 1.3%
2008→2024 swing
-21.5pp toward R · 2008: -39.7pp · 2024: -61.1pp
All cycles
2024: R+61.1 2020: R+55.4 2016: R+53.9 2012: R+47.6 2008: R+39.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.41%
Current HPI
128.4869
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

-6.7% since first listed
7 events — show timeline
  • 2026-03-17 Listed $69,900 SWLAR
  • 2024-10-07 Price Changed $79,000 AcadianaMLS
  • 2024-08-06 Listed $88,000 AcadianaMLS
  • 2018-06-25 Sold (MLS) SWLAR
  • 2018-02-10 Listed $80,000 SWLAR
  • 2015-02-10 Sold (MLS) SWLAR
  • 2014-09-24 Listed $74,900 SWLAR

Property tax history

+3.3%/yr

Latest (2025): $847 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…