3 bd · 2.0 ba ·
1,200 sqft ·
Built 1945
· SingleFamily
· Active
· 43 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,069/mo
Mortgage (P&I)
−$325
Tax + insurance
−$106
HOA
−$0
Vac / Maint / Mgmt
−$225
Net cashflow
$413/mo
Annual
$4,962/yr
Cap rate
14.30%
Cash-on-cash
28.58%
DSCR
2.27
1% rule
1.72%
Cash to close
$17,360
Investor read
This is a 3-bed/2.0-bath single-family listed at $62k.
At list price, monthly cash flow is $413 ($5k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $62k).
It's been on market 43 days — a 3% lower offer ($60k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $60k (3.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $429 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
Location reads 68/100 on livability (#99 in LA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
Vermilion Parish (town): math 40% / reading 53% proficiency, ranked #15 of 98 in LA (top 15%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Zoned schools: Jesse Owens Elementary School (math 37% / reading 52%, grade F, #176 of 646 statewide, top 29%, 203 students, 70% FRL); Gueydan High School (math 27% / reading 37%, grade F, #118 of 265 statewide, top 46%, 238 students, 62% FRL).
Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 25 active listings in the ZIP; 228 units permitted in Vermilion Parish in 2024 (0 in 5+ unit buildings).
Vermilion County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
At projected returns (-3.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~5 years — after that, you're playing with house money.
Questions for listing agent
It's been on market 43 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
Built in 1945 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
Schools are B-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?
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 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.
CashFlowRE · CFR-6SQZD77NJSJAJH
· Data 2 days agocashflowre.app · 2026-05-29