None bd · None ba ·
10,400 sqft ·
Built —
· MultiFamily
· Active
· 74 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$3,141/mo
Mortgage (P&I)
−$1,521
Tax + insurance
−$483
HOA
−$0
Vac / Maint / Mgmt
−$660
Net cashflow
$477/mo
Annual
$5,727/yr
Cap rate
8.27%
Cash-on-cash
7.05%
DSCR
1.31
1% rule
1.08%
Cash to close
$81,200
Investor read
This is a 2 × 2-bed/?-bath units multifamily listed at $290k. Condition is rated poor.
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).
It's been on market 74 days — a 6% lower offer ($273k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $273k (6.0% below list) — sets the bar for market timing.
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.
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).
Rapides County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
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.
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.
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.
Questions for 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.
Repairs flagged (vision-AI assessment)
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
CashFlowRE · CFR-6CFXH0F1AAFJAB
· Data 1 day agocashflowre.app · 2026-05-29