2 bd · 1.0 ba ·
1,040 sqft ·
Built 1950
· SingleFamily
· Pending
· 121 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$940/mo
Mortgage (P&I)
−$168
Tax + insurance
−$53
HOA
−$0
Vac / Maint / Mgmt
−$197
Net cashflow
$521/mo
Annual
$6,255/yr
Cap rate
25.84%
Cash-on-cash
69.81%
DSCR
4.11
1% rule
2.94%
Cash to close
$8,960
Investor read
This is a 2-bed/1.0-bath single-family listed at $32k. Condition is rated poor.
At list price, monthly cash flow is $521 ($6k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($940 rent vs $32k).
It's been on market 121 days — a 12% lower offer ($28k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $28k (12.0% below list) — sets the bar for market timing.
In year one you build about $1k of equity ($221 loan paydown + $960 appreciation (3.0% local appreciation)).
Location reads 56/100 on livability (#336 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A-; Watch: amenities F, commute F, employment F.
Bienville Parish (rural): math 27% / reading 37% proficiency, ranked #42 of 98 in LA (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
Zoned schools: Ringgold Elementary School (math 17% / reading 17%, grade F, #487 of 646 statewide, top 78%, 240 students, 79% FRL).
Zoned-school proficiency averages 17% at this address vs 32% district-wide (-15 pts) — the specific schools serving this property underperform the Bienville Parish average; the district grade overstates school quality for this exact location.
Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 10 active listings in the ZIP; 18 units permitted in Bienville Parish in 2024 (0 in 5+ unit buildings).
Bienville County population projected at -19% 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 $9k cash investment doubles in ~2 years — after that, you're playing with house money.
Climate carrying-cost: major wind risk, 68% 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.
Questions for listing agent
It's been on market 121 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
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.
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.
Repairs flagged (vision-AI assessment)
Major: Kitchen cabinets
— Exposed subfloor and missing cabinets
Major: Bathroom cabinets
— Exposed subfloor and missing cabinets
Major: Roof
— Exposed subfloor and missing cabinets
Major: Exterior siding
— Exposed subfloor and missing cabinets
Major: Windows
— Exposed subfloor and missing cabinets
Major: Foundation
— Exposed subfloor and missing cabinets
CashFlowRE · CFR-4SNF0YFB30GM3Y
· Data 16 h agocashflowre.app · 2026-05-29