CashFlowRE
Sign in Sign up
228 Eisenhower Dr
C+ Composite 62.58
Why this score? — see what drove the C+ 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 +28.5/30.0
  • DSCR +10.0/10.0
  • 1% rule +6.6/10.0
  • ARV discount +6.0/15.0
  • Livability +3.3/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

228 Eisenhower Dr · Monroe, LA 71203
3 bd · 1.0 ba · 1,568 sqft · SingleFamily public records · 86 Days on market
Built 1980 0.28 ac lot $86/sqft · 13% below area Est $131k · at est.

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

Listing remarks MLS

Welcome to 228 Eisenhower Drive in Monroe! This charming brick home offers three bedrooms and one and a half bathrooms, providing a comfortable and functional layout that’s perfect for everyday living. Inside, you’ll find inviting living spaces with plenty of potential to personalize and make your own. The home’s classic brick exterior adds timeless curb appeal and low-maintenance durability. Step outside to enjoy the fenced-in backyard, which offers a wonderful space for pets, outdoor play, gardening, or simply relaxing in your own private outdoor retreat. Whether you’re entertaining guests or enjoying a quiet evening outside, the yard provides flexibility for a variety of uses. Conveniently located and full of potential, this home presents a great opportunity for buyers looking for a property they can add their own style and finishing touches to. Don’t miss the chance to make 228 Eisenhower Drive your next home.

Key facts

  • Brick exterior
  • Fenced backyard
  • 0.28 acre lot

Tags

BRICK EXTERIORFENCED BACKYARDPRIVATE OUTDOOR RETREAT

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 $135k.

Deal economics

  • At list price, monthly cash flow is $440 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $127k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.2% vs local median 5.8% in Monroe — 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 66/100 on livability (#128 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Ouachita Parish (suburban): math 31% / reading 45% proficiency, ranked #26 of 98 in LA (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Swartz Lower Elementary School (392 students, 67% FRL); Ouachita Junior High School (math 12% / reading 25%, grade F, #169 of 218 statewide, top 78%, 422 students, 80% FRL); Ouachita Parish High School (math 23% / reading 31%, grade F, #136 of 265 statewide, top 55%, 1,191 students, 66% FRL) — zoned schools average 71% FRL vs 52% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 23% at this address vs 38% district-wide (-15 pts) — the specific schools serving this property underperform the Ouachita Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: 440 active listings in the ZIP; 345 units permitted in Ouachita Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($52k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $38k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 86 days — a 6% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $50k; list at $135k implies a 170% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 78% 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 $126,900 (6.0% below list)

Questions for the listing agent

  1. It's been on market 86 days. Have you received any prior offers? Is the seller open to a 6% 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
1.16%
Cap rate
10.21%
Cash-on-cash
13.98%
DSCR
1.62
GRM
7.2

CMA / ARV

ARV (median comp)
$130,667
List price
$135,000
Delta
3.32%
Verdict
FAIR
Comps
8 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
4.2%
Equity multiple
1.16×
Total profit
$6,106
Equity at exit
$20,129
10-year hold
IRR
13.6%
Equity multiple
2.09×
Total profit
$41,177
Equity at exit
$11,672

Cash invested: $37,800 (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 71203

Home prices YoY
-32.4%
Active inventory
440
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,563 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$30 /mo · $359/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$328
Net cashflow
$440

Break-even live

Break-even rent $1,005
Max offer price $135,000
Occupancy floor 67%

Sensitivity live

Price -10% $517 -5% $479 +0% $440 +5% $402 +10% $364
Rent -10% $317 -5% $379 +0% $440 +5% $502 +10% $564
Rate -1.0pp $508 -0.5pp $475 base $440 +0.5pp $405 +1.0pp $370

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
$33,750
Closing costs
$4,050
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 12 events

  1. 2026-06-22
    days on market $135,000 Active 86 DOM
  2. 2026-06-19
    days on market $135,000 Active 84 DOM
  3. 2026-06-18
    days on market $135,000 Active 83 DOM
  4. 2026-06-17
    days on market $135,000 Active 82 DOM
  5. 2026-06-16
    days on market $135,000 Active 81 DOM
  6. 2026-06-15
    days on market $135,000 Active 80 DOM
  7. 2026-06-14
    days on market $135,000 Active 78 DOM
  8. 2026-06-13
    statusdays on market $135,000 Active 77 DOM
  9. 2026-05-14
    price $135,000 957-char remark
    Show marketing remark (957 chars)

    Welcome to 228 Eisenhower Drive in Monroe! This charming brick home offers three bedrooms and one and a half bathrooms, providing a comfortable and functional layout that’s perfect for everyday living. Inside, you’ll find inviting living spaces with plenty of potential to personalize and make your own. The home’s classic brick exterior adds timeless curb appeal and low-maintenance durability. Step outside to enjoy the fenced-in backyard, which offers a wonderful space for pets, outdoor play, gardening, or simply relaxing in your own private outdoor retreat. Whether you’re entertaining guests or enjoying a quiet evening outside, the yard provides flexibility for a variety of uses. Conveniently located and full of potential, this home presents a great opportunity for buyers looking for a property they can add their own style and finishing touches to. Don’t miss the chance to make 228 Eisenhower Drive your next home.

  10. 2026-03-28
    price $140,000 957-char remark
    Show marketing remark (957 chars)

    Welcome to 228 Eisenhower Drive in Monroe! This charming brick home offers three bedrooms and one and a half bathrooms, providing a comfortable and functional layout that’s perfect for everyday living. Inside, you’ll find inviting living spaces with plenty of potential to personalize and make your own. The home’s classic brick exterior adds timeless curb appeal and low-maintenance durability. Step outside to enjoy the fenced-in backyard, which offers a wonderful space for pets, outdoor play, gardening, or simply relaxing in your own private outdoor retreat. Whether you’re entertaining guests or enjoying a quiet evening outside, the yard provides flexibility for a variety of uses. Conveniently located and full of potential, this home presents a great opportunity for buyers looking for a property they can add their own style and finishing touches to. Don’t miss the chance to make 228 Eisenhower Drive your next home.

  11. 2026-03-12
    listed $145,000 Active 957-char remark
    Show marketing remark (957 chars)

    Welcome to 228 Eisenhower Drive in Monroe! This charming brick home offers three bedrooms and one and a half bathrooms, providing a comfortable and functional layout that’s perfect for everyday living. Inside, you’ll find inviting living spaces with plenty of potential to personalize and make your own. The home’s classic brick exterior adds timeless curb appeal and low-maintenance durability. Step outside to enjoy the fenced-in backyard, which offers a wonderful space for pets, outdoor play, gardening, or simply relaxing in your own private outdoor retreat. Whether you’re entertaining guests or enjoying a quiet evening outside, the yard provides flexibility for a variety of uses. Conveniently located and full of potential, this home presents a great opportunity for buyers looking for a property they can add their own style and finishing touches to. Don’t miss the chance to make 228 Eisenhower Drive your next home.

  12. 2026-01-06
    soldstatus $50,000

ⓘ 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
$359 · $30/mo
Projected year-2 tax
$742 · $62/mo
Expected delta
+$383/yr (+$32/mo · 106.7%)

ⓘ 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 · 20 d/yr by 30 yrs out
  • 💨 Wind 7/10 Severe 78% 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
$18,751
− Mortgage interest
−$7,562
− Property taxes
−$359
− Insurance
−$675
− Repairs & maintenance
−$1,500
− Management
−$1,500
− Depreciation
−$3,927
Taxable income
$3,227
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$775
After-tax cash flow
$4,509/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
Ouachita Parish
NCES district ID
2201200
Math proficiency
31% ▼ -38.00%
Reading proficiency
45% ▼ -31.00%
Median HH income
$43,316
Composite
32.14/100
National rank
#5791
State rank
#26 of 98 in LA

Livability — Monroe

Score
66/100
State rank
#128
US rank
#11948

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Ouachita Parish · 118,340 people
City population
60,136
Metro
Monroe, LA
Population (ZIP)
38,354
Household income
$52,326
Rent vs Own
43.7% rent · 56.3% own
Severe rent burden
2085.0

Population outlook (Ouachita County) Hauer SSP2

Today (2025)
163,370 people
By 2030
165,520 · +1.3%
By 2040
167,652 · +2.6%
By 2050
166,699 · +2.0%
By 2075
156,348 · -4.3%
By 2100
134,102 · -17.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Black 48% White 45% Two or more races 4% Hispanic / Latino 3% Asian 1%
Common ancestry
Lithuanian 3% Slovak 1% Serbian 1%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Ouachita

2024 margin
Strong R (+27.9) · D 35.5% · R 63.3% · Other 1.2%
2008→2024 swing
-2.7pp toward R · 2008: -25.2pp · 2024: -27.9pp
All cycles
2024: R+27.9 2020: R+23.6 2016: R+25.4 2012: R+20.9 2008: R+25.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -99.01%
Current HPI
206.1948
Rent YoY
Metro
Monroe, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+170.0% since first listed
4 events — show timeline
  • 2026-05-14 Price Changed $135,000 NELABOR
  • 2026-03-28 Price Changed $140,000 NELABOR
  • 2026-03-12 Listed $145,000 NELABOR
  • 2026-01-06 Sold (Public Records) $50,000 Public Records

Property tax history

+0.6%/yr

Latest (2025): $359 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…