CashFlowRE
Sign in Sign up
16375 Country Rd
C+ Composite 61.4
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 +26.2/30.0
  • DSCR +8.8/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.0/10.0
  • Schools +4.0/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,500

16375 Country Rd · French Settlement, LA 70754
3 bd · 2.0 ba · 1,680 sqft · Manufactured · 92 Days on market
Built 1997 1.00 ac lot

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

Listing remarks MLS

This 3 bedroom/2 bath home offers 1,680 sq ft of living space. Property sits on a full 1 acre lot. The kitchen features wooden cabinets, laminated countertops, vinyl flooring, and pantry storage. The living room includes wood flooring, a fireplace, and direct access to the rear wooden patio/deck. Bedrooms have wood flooring, with one bedroom offering a walk-in closet. Bathrooms are finished with granite countertops, wood under-sink cabinetry, and tile flooring. The property includes a large, wide backyard with a semi-fenced wood perimeter and a rear patio/deck suitable for outdoor use. A detached one-car garage can also serve as storage or a workshop. With its lot size and layout, the property offers flexibility for future use or improvements.

Key facts

  • Wood flooring
  • Vinyl flooring
  • Pantry storage

Tags

FULL ACRE LOTWOODEN CABINETSLAMINATED COUNTERTOPSVINYL FLOORINGPANTRY STORAGEWOOD FLOORING

Property features AI

Finance

  • Other: Human-modified listing
  • Financial info: Financial details not provided
  • HOA & community: HOA/community details not specified

Exterior

  • Parking: Detached parking with one space
  • Security: Security features not specified
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Raised foundation
  • Construction: Wood siding exterior; Shingle roof; Built/constructed details not specified
  • Exterior features: Outside city limits lot

Interior

  • Kitchen: Kitchen details not specified
  • Bedrooms: Bedrooms not specified
  • Flooring: Flooring details not specified
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heating and cooling details not specified
  • Interior features: Very good overall condition; Total of 5 rooms
  • Laundry & utility: Laundry details not specified

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 $136k.

Deal economics

  • At list price, monthly cash flow is $345 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $136k).
  • Recommended offer: $123k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.3% vs local median 3.2% in French Settlement — 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 (#293 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, schools A-, housing A-; Watch: employment C-, crime D+, amenities F.
  • Livingston Parish (suburban): math 40% / reading 52% proficiency, ranked #13 of 98 in LA (top 13%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 232 active listings in the ZIP; 794 units permitted in Livingston Parish in 2024 (99 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $937 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Livingston County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $38k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 92 days — a 9% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 10y 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

  • Climate carrying-cost: 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 $123,305 (9.0% below list)

Questions for the listing agent

  1. It's been on market 92 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 D 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
1.20%
Cap rate
9.34%
Cash-on-cash
10.90%
DSCR
1.48
GRM
7.0

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
0.0%
Equity multiple
1.00×
Total profit
$14
Equity at exit
$20,203
10-year hold
IRR
9.7%
Equity multiple
1.75×
Total profit
$28,371
Equity at exit
$11,716

Cash invested: $37,940 (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 70754

Active inventory
232
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,622 medium interval (Pro) →
Mortgage (P&I)
$711
Tax est. 1.5%
$169 /mo · $2,032/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$341
Net cashflow
$345

Break-even live

Break-even rent $1,185
Max offer price $135,500
Occupancy floor 74%

Sensitivity live

Price -10% $438 -5% $391 +0% $345 +5% $298 +10% $251
Rent -10% $216 -5% $281 +0% $345 +5% $409 +10% $473
Rate -1.0pp $413 -0.5pp $379 base $345 +0.5pp $309 +1.0pp $274

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
$33,875
Closing costs
$4,065
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 19 events

  1. 2026-05-22
    status Pending
  2. 2026-04-03
    historical Active Under Contract
  3. 2026-02-20
    status Pending
  4. 2026-01-20
    historical Active Under Contract
  5. 2026-01-08
    listed $135,500 Active
    Show marketing remark (753 chars)

    This 3 bedroom/2 bath home offers 1,680 sq ft of living space. Property sits on a full 1 acre lot. The kitchen features wooden cabinets, laminated countertops, vinyl flooring, and pantry storage. The living room includes wood flooring, a fireplace, and direct access to the rear wooden patio/deck. Bedrooms have wood flooring, with one bedroom offering a walk-in closet. Bathrooms are finished with granite countertops, wood under-sink cabinetry, and tile flooring. The property includes a large, wide backyard with a semi-fenced wood perimeter and a rear patio/deck suitable for outdoor use. A detached one-car garage can also serve as storage or a workshop. With its lot size and layout, the property offers flexibility for future use or improvements.

  6. 2026-01-08
    listed $135,500 Active 753-char remark
    Show marketing remark (753 chars)

    This 3 bedroom/2 bath home offers 1,680 sq ft of living space. Property sits on a full 1 acre lot. The kitchen features wooden cabinets, laminated countertops, vinyl flooring, and pantry storage. The living room includes wood flooring, a fireplace, and direct access to the rear wooden patio/deck. Bedrooms have wood flooring, with one bedroom offering a walk-in closet. Bathrooms are finished with granite countertops, wood under-sink cabinetry, and tile flooring. The property includes a large, wide backyard with a semi-fenced wood perimeter and a rear patio/deck suitable for outdoor use. A detached one-car garage can also serve as storage or a workshop. With its lot size and layout, the property offers flexibility for future use or improvements.

  7. 2025-01-06
    listed $159,900 Active
  8. 2024-11-19
    listed $159,900 Active
  9. 2024-11-09
    historical
  10. 2024-11-04
    price $160,000
  11. 2024-11-04
    price $160,000
  12. 2024-11-01
    price $168,999
  13. 2024-11-01
    price $168,999
  14. 2024-10-25
    price $169,999
  15. 2024-10-25
    price $169,999
  16. 2024-10-01
    price $170,000
  17. 2024-08-14
    listed $170,000 Active
  18. 2024-08-03
    listed $163,252 Active
  19. 2016-10-07
    listed $115,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 13% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$19,458
− Mortgage interest
−$7,590
− Property taxes
−$2,032
− Insurance
−$678
− Repairs & maintenance
−$1,557
− Management
−$1,557
− Depreciation
−$3,942
Taxable income
$2,103
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$505
After-tax cash flow
$3,630/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
Livingston Parish
NCES district ID
2201020
Math proficiency
40% ▼ -38.00%
Reading proficiency
52% ▼ -32.00%
Median HH income
$56,755
Composite
40.07/100
National rank
#3811
State rank
#13 of 98 in LA

Livability — French Settlement

Score
58/100
State rank
#293
US rank
#20743

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
French Settlement, LA
Population (ZIP)
12,153

Population outlook (Livingston County) Hauer SSP2

Today (2025)
158,511 people
By 2030
168,241 · +6.1%
By 2040
186,252 · +17.5%
By 2050
201,516 · +27.1%
By 2075
231,217 · +45.9%
By 2100
241,697 · +52.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 4% Black 2%
Common ancestry
Lithuanian 10% Slovak 5% Italian 1%
Foreign-born
0%
Languages at home
98% English-only · Vietnamese 1%

Political lean MEDSL · Livingston

2024 margin
Solid R (+68.5) · D 15.1% · R 83.6% · Other 1.3%
2008→2024 swing
+3.4pp toward D · 2008: -71.9pp · 2024: -68.5pp
All cycles
2024: R+68.5 2020: R+70.0 2016: R+72.5 2012: R+70.4 2008: R+71.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -90.25%
Current HPI
153.131
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

+17.8% since first listed
19 events — show timeline
  • 2026-05-22 Pending GSREIN
  • 2026-04-03 Contingent GSREIN
  • 2026-02-20 Pending GSREIN
  • 2026-01-20 Contingent GSREIN
  • 2026-01-08 Listed $135,500 AcadianaMLS
  • 2026-01-08 Listed $135,500 GSREIN
  • 2025-01-06 Listed $159,900 AcadianaMLS
  • 2024-11-19 Listed $159,900 AcadianaMLS
  • 2024-11-09 Delisted GBRMLS
  • 2024-11-04 Price Changed $160,000 GBRMLS
  • 2024-11-04 Price Changed $160,000 AcadianaMLS
  • 2024-11-01 Price Changed $168,999 GBRMLS
  • 2024-11-01 Price Changed $168,999 AcadianaMLS
  • 2024-10-25 Price Changed $169,999 GBRMLS
  • 2024-10-25 Price Changed $169,999 AcadianaMLS
  • 2024-10-01 Price Changed $170,000 GBRMLS
  • 2024-08-14 Listed $170,000 AcadianaMLS
  • 2024-08-03 Listed $163,252 GBRMLS
  • 2016-10-07 Listed $115,000 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…