CashFlowRE
Sign in Sign up
203 Mill Ave
B Composite 71.96
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.0/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Schools +2.1/10.0

$60,000

203 Mill Ave · Clarks, LA 71415
4 bd · 2.5 ba · 1,884 sqft · SingleFamily · 77 Days on market
Fair condition 1.00 ac lot ↓ 26% since listing

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

Listing remarks

Investor’s dream with tons of potential! This 4-bedroom, 2-bath home sits on a large corner lot and offers incredible space both inside and out. With a little TLC, this property could truly shine. Features include a wonderful oversized primary suite with a spacious bath and huge walk-in closet, a large covered carport, and plenty of outdoor space for storage or future improvements. The existing concrete pad offers possibilities for rental space, workshop, or additional use. This home has great bones and endless opportunity — perfect for investors or buyers ready to add their personal touch. Cute, charming, and full of potential — just waiting for the right person to bring

Key facts

  • Huge walk-in closet
  • Large corner lot
  • 1 acre lot

Tags

LARGE CORNER LOTOVERSIZED PRIMARY SUITEHUGE WALK-IN CLOSETLARGE COVERED CARPORTOUTDOOR SPACE FOR STORAGEEXISTING CONCRETE PAD

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 4-bed/2.5-bath single-family listed at $60k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $583 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Recommended offer: $56k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 52/100 on livability (#405 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: health & safety D, schools F, crime F.
  • Caldwell Parish (rural): math 17% / reading 34% proficiency, ranked #59 of 98 in LA (top 60%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 2 active listings in the ZIP; 9 units permitted in Caldwell Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($415 loan paydown + $2k appreciation (3.0% local appreciation)).
  • Caldwell County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 77 days — a 6% lower offer ($56k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% 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 $56,400 (6.0% below list)

Questions for the listing agent

  1. It's been on market 77 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  7. 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.
  8. 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.
  9. 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
2.10%
Cap rate
17.95%
Cash-on-cash
41.62%
DSCR
2.85
GRM
4.0

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
47.0%
Equity multiple
3.64×
Total profit
$44,361
Equity at exit
$26,979
10-year hold
IRR
46.8%
Equity multiple
7.31×
Total profit
$105,942
Equity at exit
$41,577

Cash invested: $16,800 (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 71415

Active inventory
2
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,262 medium interval (Pro) →
Mortgage (P&I)
$315
Tax est. 1.5%
$75 /mo · $900/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$265
Net cashflow
$583

Break-even live

Break-even rent $525
Max offer price $60,000
Occupancy floor 49%

Sensitivity live

Price -10% $624 -5% $603 +0% $583 +5% $562 +10% $541
Rent -10% $483 -5% $533 +0% $583 +5% $633 +10% $682
Rate -1.0pp $613 -0.5pp $598 base $583 +0.5pp $567 +1.0pp $551

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
$15,000
Closing costs
$1,800
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 $60,000 Active 77 DOM
  2. 2026-06-18
    days on market $60,000 Active 76 DOM
  3. 2026-06-17
    days on market $60,000 Active 75 DOM
  4. 2026-06-16
    days on market $60,000 Active 74 DOM
  5. 2026-06-15
    price $60,000 Active 73 DOM
  6. 2026-06-15
    days on market $70,000 Active 73 DOM
  7. 2026-06-14
    days on market $70,000 Active 71 DOM
  8. 2026-06-13
    days on market $70,000 Active 70 DOM
  9. 2026-06-10
    days on market $70,000 Active 68 DOM
  10. 2026-06-09
    days on market $70,000 Active 67 DOM
  11. 2026-06-08
    days on market $70,000 Active 66 DOM
  12. 2026-06-07
    days on market $70,000 Active 65 DOM
  13. 2026-06-03
    days on market $70,000 Active 61 DOM
  14. 2026-06-02
    days on market $70,000 Active 60 DOM
  15. 2026-06-01
    days on market $70,000 Active 59 DOM
  16. 2026-05-31
    days on market $70,000 Active 58 DOM
  17. 2026-05-30
    days on market $70,000 Active 57 DOM
  18. 2026-04-27
    status Pending
  19. 2026-04-07
    price $70,000
  20. 2026-03-16
    price $85,000
  21. 2026-03-03
    listed $94,900 Active

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$15,150
− Mortgage interest
−$3,361
− Property taxes
−$900
− Insurance
−$300
− Repairs & maintenance
−$1,212
− Management
−$1,212
− Depreciation
−$1,745
Taxable income
$6,420
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,541
After-tax cash flow
$5,452/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 · 14 photos

Fair 45/100 Moderate rehab

The property requires significant repairs and maintenance, including painting the exterior walls and rehabilitating the bathrooms. These updates would significantly increase its resale and rental value.

Repairs flagged

  • Major exterior walls — The exterior walls appear to be in poor condition, with visible wear and tear.
  • Major flooring — The flooring in the interior appears to be in poor condition, with visible wear and tear.
  • Major bathrooms — The bathrooms appear to be in poor condition, with visible wear and tear.

Value-add opportunities

  • Resale Painting exterior walls — Painting the exterior walls can improve the curb appeal and make the property more attractive to potential buyers.
  • Rental Rehabilitating bathrooms — Updating the bathrooms can make the property more appealing to renters and increase its rental value.

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior walls · The exterior walls appear to be in poor condition, with visible wear and tear. Major $15,000–50,000
flooring · The flooring in the interior appears to be in poor condition, with visible wear and tear. Major $15,000–50,000
bathrooms · The bathrooms appear to be in poor condition, with visible wear and tear. Major $15,000–50,000
Total estimated repair cost · 3 items $45,000–150,000

Value-add ROI direction

  • Resale Painting exterior walls — Painting the exterior walls can improve the curb appeal and make the property more attractive to potential buyers.
  • Rental Rehabilitating bathrooms — Updating the bathrooms can make the property more appealing to renters and increase its rental value.

ⓘ 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
Caldwell Parish
NCES district ID
2200360
Math proficiency
17% ▼ -36.00%
Reading proficiency
34% ▼ -37.00%
Median HH income
$35,994
Composite
21.07/100
National rank
#8444
State rank
#59 of 98 in LA

Livability — Clarks

Score
52/100
State rank
#405
US rank
#24866

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clarks, LA
City population
310
Population (ZIP)
310

Population outlook (Caldwell County) Hauer SSP2

Today (2025)
9,826 people
By 2030
9,663 · -1.7%
By 2040
9,352 · -4.8%
By 2050
9,053 · -7.9%
By 2075
8,311 · -15.4%
By 2100
7,237 · -26.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Black (55%)
Race & ethnicity
Black 55% White 39% Two or more races 6%
Common ancestry
Lithuanian 3% Romanian 1%

Political lean MEDSL · Caldwell

2024 margin
Solid R (+72.5) · D 13.4% · R 85.9%
2008→2024 swing
-19.9pp toward R · 2008: -52.7pp · 2024: -72.5pp
All cycles
2024: R+72.5 2020: R+67.8 2016: R+64.7 2012: R+55.6 2008: R+52.7

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

-26.2% since first listed
4 events — show timeline
  • 2026-04-27 Pending NELABOR
  • 2026-04-07 Price Changed $70,000 NELABOR
  • 2026-03-16 Price Changed $85,000 NELABOR
  • 2026-03-03 Listed $94,900 NELABOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…