Duplex
2720 Third St · Alexandria, LA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,269 – $2,357
Heat risk 8/10 · Major
- Hot days now (above 111°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 8/10 · Major
- Chance of severe wind over 30 yrs
- 99.0%
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
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 +22.3/30.0
- ARV discount +7.5/15.0
- DSCR +7.1/10.0
- 1% rule +5.8/10.0
- Livability +3.2/5.0
- Schools +3.1/10.0
- Rent growth +2.5/5.0
- Condition / age +1.0/5.0
- Appreciation +0.0/10.0
$290,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed
Listing remarks MLS
13-UNIT DUPLEX, AND FOURPLEX, LOWER 3RD. STREET. EVERY UNIT IS A 2-BEDROOM 1 BATH. WASHER AND DRYER HOOKUPS, CENTRAL A/C & HEAT. TENANTS ON 6 UNITS. A FEW LONG-TERM TENANTS. 7 UNITS READY TO BE UPDATED. GREAT INVESTMENT PROPERTY TO ADD TO YOUR PORTFOLIO, OR A CHANCE TO START YOUR MULTIUNIT BUSINESS. SHORT DRIVE TO DOWNTOWN.
Key facts
- Listed 73 days
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2 × 2-bed/?-bath units multifamily listed at $290k. Condition is rated poor.
Deal economics
- At list price, monthly cash flow is $477 ($6k/yr) — positive. Per door: $239/mo.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($3k rent vs $290k).
- Recommended offer: $273k (6.0% below list) — sets the bar for market timing.
- Cap rate 8.3% vs local median 4.9% in Alexandria — 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 64/100 on livability (#160 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
- Rapides Parish (urban): math 29% / reading 44% proficiency, ranked #31 of 98 in LA (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: 51 active listings in the ZIP; 239 units permitted in Rapides Parish in 2024 (0 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
- Rapides County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
Negotiation context
- It's been on market 74 days — a 6% lower offer ($273k) is reasonable based on typical stale-listing flexibility.
- 5 sale attempts since 19y 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→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 74 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
- 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.
- 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?
- 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.
- How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 1.08% ✓
- Cap rate
- 8.27%
- Cash-on-cash
- 7.05%
- DSCR
- 1.31
- GRM
- 7.7
CMA / ARV
No comps found within radius.
Projected returns pro-forma
-3.0% appreciation · 3.0% rent growth · sell at horizon
- IRR
- -5.5%
- Equity multiple
- 0.80×
- Total profit
- $-16,548
- Equity at exit
- $43,240
- IRR
- 4.2%
- Equity multiple
- 1.31×
- Total profit
- $24,924
- Equity at exit
- $25,074
Cash invested: $81,200 (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
ZIP-level market 71302
- Home prices YoY
- -12.7%
- Active inventory
- 51
- Price-to-rent
- 15.4×
Monthly cashflow live
- Estimated rent
- $3,141 medium interval (Pro) →
- Mortgage (P&I)
- −$1,521
- Tax est. 1.5%
- −$362 /mo · $4,350/yr
- Insurance
- −$121
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$660
- Net cashflow
- $477
Break-even live
2-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 2 | — | $3,140 |
| #1 | 2 | — | $1,570 |
| #2 | 2 | — | $1,570 |
| Total (2 units) | $3,141 | ||
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
- $72,500
- Closing costs
- $8,700
- 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 21 events
-
2026-06-19days on market $290,000 Active 74 DOM
-
2026-06-18days on market $290,000 Active 73 DOM
-
2026-06-17days on market $290,000 Active 72 DOM
-
2026-06-16days on market $290,000 Active 71 DOM
-
2026-06-15days on market $290,000 Active 70 DOM
-
2026-06-14days on market $290,000 Active 68 DOM
-
2026-06-13days on market $290,000 Active 67 DOM
-
2026-06-10days on market $290,000 Active 65 DOM
-
2026-06-09days on market $290,000 Active 64 DOM
-
2026-06-08days on market $290,000 Active 63 DOM
-
2026-06-07days on market $290,000 Active 62 DOM
-
2026-06-03days on market $290,000 Active 58 DOM
-
2026-06-02days on market $290,000 Active 57 DOM
-
2026-06-01days on market $290,000 Active 56 DOM
-
2026-05-31days on market $290,000 Active 55 DOM
-
2026-05-30days on market $290,000 Active 54 DOM
-
2026-04-06$290,000 Active 329-char remark
Show marketing remark (329 chars)
13-UNIT DUPLEX, AND FOURPLEX, LOWER 3RD. STREET. EVERY UNIT IS A 2-BEDROOM 1 BATH. WASHER AND DRYER HOOKUPS, CENTRAL A/C & HEAT. TENANTS ON 6 UNITS. A FEW LONG-TERM TENANTS. 7 UNITS READY TO BE UPDATED. GREAT INVESTMENT PROPERTY TO ADD TO YOUR PORTFOLIO, OR A CHANCE TO START YOUR MULTIUNIT BUSINESS. SHORT DRIVE TO DOWNTOWN.
-
2021-10-13$399,000
-
2021-03-24$395,000
-
2020-05-18$425,500
-
2007-02-12$228,000
ⓘ 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 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 · 19 d/yr by 30 yrs out
- Wind 8/10 Severe 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
- $37,692
- − Mortgage interest
- −$16,245
- − Property taxes
- −$4,350
- − Insurance
- −$1,450
- − Repairs & maintenance
- −$3,015
- − Management
- −$3,015
- − Depreciation
- −$8,436
- Taxable income
- $1,180
- Est. tax owed @ 24.0%
- −$283
- After-tax cash flow
- $5,444/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 · 6 photos
This multi-family property requires extensive repairs and maintenance, including roof replacement, siding repair, driveway repair, and landscaping. Immediate action is needed to improve the property's condition and value.
Repairs flagged
- Major Siding — Damaged and peeling
- Major Roof — Signs of wear and tear
- Major Driveway — Concrete driveway in poor condition
- Major Landscaping — Overgrown grass and general disrepair
Value-add opportunities
- Both Landscaping and exterior repairs — Improving curb appeal and property value
- Both Roof replacement — Critical to the structural integrity and safety of the property
- Both Siding repair/replacement — Enhances the property's appearance and value
- Both Driveway repair — Improves the property's curb appeal and functionality
Renovation cost estimate screening
| Repair item | Severity | Est. cost |
|---|---|---|
| Siding · Damaged and peeling | Major | $15,000–50,000 |
| Roof · Signs of wear and tear | Major | $15,000–50,000 |
| Driveway · Concrete driveway in poor condition | Major | $15,000–50,000 |
| Landscaping · Overgrown grass and general disrepair | Major | $15,000–50,000 |
| Total estimated repair cost · 4 items | $60,000–200,000 |
Value-add ROI direction
- Both Landscaping and exterior repairs — Improving curb appeal and property value ↑
- Both Roof replacement — Critical to the structural integrity and safety of the property ↑
- Both Siding repair/replacement — Enhances the property's appearance and value ↑
- Both Driveway repair — Improves the property's curb appeal and functionality ↑
ⓘ 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
- Rapides Parish
- NCES district ID
- 2201290
- Math proficiency
- 29% ▼ -34.00%
- Reading proficiency
- 44% ▼ -29.00%
- Median HH income
- $41,057
- Composite
- 30.68/100
- National rank
- #6179
- State rank
- #31 of 98 in LA
Livability — Alexandria
- Score
- 64/100
- State rank
- #160
- US rank
- #13698
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Alexandria, LA
- City population
- 25,138
- Population (ZIP)
- 14,128
Population outlook (Rapides County) Hauer SSP2
- Today (2025)
- 133,047 people
- By 2030
- 132,333 · -0.5%
- By 2040
- 129,355 · -2.8%
- By 2050
- 124,535 · -6.4%
- By 2075
- 110,338 · -17.1%
- By 2100
- 88,641 · -33.4%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly Black (83%)
- Race & ethnicity
- Black 83% White 14% Two or more races 3% Hispanic / Latino 1%
- Common ancestry
- Lithuanian 2%
- Foreign-born
- 1% · Canada
- Languages at home
- 98% English-only · Spanish 1%
Political lean MEDSL · Rapides
- 2024 margin
- Solid R (+36.8) · D 31.0% · R 67.7% · Other 1.3%
- 2008→2024 swing
- -8.1pp toward R · 2008: -28.7pp · 2024: -36.8pp
- All cycles
- 2024: R+36.8 2020: R+32.1 2016: R+32.5 2012: R+29.6 2008: R+28.7
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -28.36%
- Current HPI
- 195.3699
- Rent YoY
- —
- Metro
- —
- State GDP YoY
- ▲ 3.29%
- F500 in state
- 10
Industry mix (Fortune 500 HQ in LA)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Telecommunications | 2 | $23B |
|
||
| Utilities | 1 | $12B |
|
||
| Wholesale / Distribution | 1 | $5B |
|
||
| Advertising | 1 | $2B |
|
||
Price history
+27.2% since first listed5 events — show timeline
- 2026-04-06 Listed $290,000 AcadianaMLS
- 2021-10-13 Listed $399,000 AcadianaMLS
- 2021-03-24 Listed $395,000 AcadianaMLS
- 2020-05-18 Listed $425,500 AcadianaMLS
- 2007-02-12 Listed $228,000 AcadianaMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…