CashFlowRE
Sign in Sign up
2720 Third St Duplex
C- Composite 52.53
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

2720 Third St · Alexandria, LA 71302
None bd · None ba · 10,400 sqft · MultiFamily · 74 Days on market
Poor condition

🖨 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

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 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.
Recommended offer $272,600 (6.0% below list)

Questions for the listing agent

  1. 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?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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

5-year hold
IRR
-5.5%
Equity multiple
0.80×
Total profit
$-16,548
Equity at exit
$43,240
10-year hold
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
5-day notice; no state rent control; civil-law jurisdiction; landlord-favorable.

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

Break-even rent $2,537
Max offer price $290,000
Occupancy floor 80%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
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

  1. 2026-06-19
    days on market $290,000 Active 74 DOM
  2. 2026-06-18
    days on market $290,000 Active 73 DOM
  3. 2026-06-17
    days on market $290,000 Active 72 DOM
  4. 2026-06-16
    days on market $290,000 Active 71 DOM
  5. 2026-06-15
    days on market $290,000 Active 70 DOM
  6. 2026-06-14
    days on market $290,000 Active 68 DOM
  7. 2026-06-13
    days on market $290,000 Active 67 DOM
  8. 2026-06-10
    days on market $290,000 Active 65 DOM
  9. 2026-06-09
    days on market $290,000 Active 64 DOM
  10. 2026-06-08
    days on market $290,000 Active 63 DOM
  11. 2026-06-07
    days on market $290,000 Active 62 DOM
  12. 2026-06-03
    days on market $290,000 Active 58 DOM
  13. 2026-06-02
    days on market $290,000 Active 57 DOM
  14. 2026-06-01
    days on market $290,000 Active 56 DOM
  15. 2026-05-31
    days on market $290,000 Active 55 DOM
  16. 2026-05-30
    days on market $290,000 Active 54 DOM
  17. 2026-04-06
    listed $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.

  18. 2021-10-13
    listed $399,000
  19. 2021-03-24
    listed $395,000
  20. 2020-05-18
    listed $425,500
  21. 2007-02-12
    listed $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
combined federal + state — saved on this device
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

Poor 20/100 Extensive rehab

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 itemSeverityEst. 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

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

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

Price history

+27.2% since first listed
5 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

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…