CashFlowRE
Sign in Sign up
734 Avenue Ave E 🏷️ Likely Rental
B Composite 73.6
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.6/10.0
  • Appreciation +0.0/10.0

$55,000

734 Avenue Ave E · Bogalusa, LA 70427
2 bd · 1.0 ba · 1,020 sqft · SingleFamily · 3 Days on market
Built 1969 5,662 sqft lot Est $69k · 21% under

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

Listing remarks MLS

Charming cottage 2 BR 1 BA sitting on a 50' x 120' lot. This property also includes a 1 BR 1 BA guest house that could also be used as a workshop, office , salon, etc. Both are currently rented on a month to month basis w/ shared laundry facilities. The yard is fenced w/ each having their own parking and private entrance. Flood zone "X"

Key facts

  • Fenced yard
  • Guest house
  • Private entrance

Tags

GUEST HOUSEFENCED YARDPRIVATE ENTRANCE

Property features AI

Exterior

  • Parking: Detached garage; Driveway; One covered space
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Resale property; Raised foundation; Average condition
  • Construction: Wood siding; Shingle roof; Raised foundation; Built as resale (year built details listed as resale)
  • Exterior features: Fenced yard; Porch; Permeable paving; Apartment / guest house on property

Interior

  • Kitchen: Oven; Range; Refrigerator
  • Bedrooms: Total rooms: 6
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Ductless heating; Multiple heating units; Wall furnace; Window cooling units
  • Interior features: Ceiling fan(s); Pantry; Cable TV; Smoke detector(s)
  • Laundry & utility: Washer; Dryer; Water heater (energy efficient)

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $55,000 price doesn't fit this home's estimated sale value (~$69,360) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $55k.

Deal economics

  • At list price, monthly cash flow is $469 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).
  • Cap rate 16.5% vs local median 6.0% in Bogalusa — 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 59/100 on livability (#273 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D-, crime F, amenities F.
  • City Of Bogalusa School District (town): math 4% / reading 14% proficiency, ranked #96 of 98 in LA (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 87% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 87 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 10 units permitted in Washington Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $380 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Washington County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 13y 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→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $55,000

Questions for the listing agent

  1. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.91%
Cap rate
16.52%
Cash-on-cash
36.54%
DSCR
2.63
GRM
4.4

CMA / ARV

ARV (on-the-fly)
$69,360
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
802 Avenue D 0.08mi 2/1.0 1,130 (+11%) 11mo $90,900 $80 69
801 B Ave 0.16mi 2/2.0 982 (-4%) 21mo $79,000 $80 65
606 Avenue C Ave 0.23mi 2/1.0 1,120 (+10%) 12mo $39,000 $35 63
936 Avenue G Ave 0.29mi 3/1.0 (+1) 1,051 (+3%) 18mo $38,500 $37 62
838 Ave D 0.15mi 3/1.0 (+1) 1,100 (+8%) 16mo $28,500 $26 62
713 Avenue K Ave 0.39mi 3/1.0 (+1) 950 (-7%) 5mo $65,000 $68 61
1207 W 12th St 0.69mi 2/1.0 1,026 (+1%) 7mo $19,900 $19 61
536 Ave H Ave 0.30mi 2/1.0 1,109 (+9%) 16mo $85,000 $77 58
1122 W 10th St 0.55mi 2/1.0 975 (-4%) 16mo $23,000 $24 54
723 Avenue K Ave 0.39mi 3/1.0 (+1) 1,079 (+6%) 16mo $97,000 $90 54
1241 W 9th St 0.67mi 2/1.0 930 (-9%) 2mo $30,000 $32 52
1122 Avenue K Ave 0.60mi 2/1.0 890 (-13%) 8mo $83,000 $93 44

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
32.3%
Equity multiple
2.36×
Total profit
$20,960
Equity at exit
$8,201
10-year hold
IRR
39.4%
Equity multiple
4.68×
Total profit
$56,727
Equity at exit
$4,755

Cash invested: $15,400 (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 70427

Home prices YoY
-17.8%
Active inventory
87
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$1,050 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$49 /mo · $590/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$220
Net cashflow
$469

Break-even live

Break-even rent $456
Max offer price $55,000
Occupancy floor 50%

Sensitivity live

Price -10% $500 -5% $485 +0% $469 +5% $453 +10% $438
Rent -10% $386 -5% $427 +0% $469 +5% $510 +10% $552
Rate -1.0pp $497 -0.5pp $483 base $469 +0.5pp $455 +1.0pp $440

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
$13,750
Closing costs
$1,650
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
735 Ontario Ave Bogalusa, LA 2.0 1.0 1247 $1,050 $0.84 25d 1 1.30mi

Listing history 4 events

  1. 2026-06-21
    days on market $55,000 Active 3 DOM
  2. 2026-06-21
    days on market $55,000 Active 2 DOM
  3. 2026-06-18
    remarks 338-char remark
    Show marketing remark (348 chars)

    Charming cottage 2 BR 1 BA sitting on a 50' x 120' lot. This property also includes a 1 BR 1 BA guest house that could also be used as a workshop, office , salon, etc. Both are currently rented on a month to month basis w/ shared laundry facilities. The yard is fenced w/ each having their own parking and private entrance. Flood zone "X"

  4. 2026-06-18
    listed $55,000 Active 1 DOM
    Show marketing remark (348 chars)

    Charming cottage 2 BR 1 BA sitting on a 50' x 120' lot. This property also includes a 1 BR 1 BA guest house that could also be used as a workshop, office , salon, etc. Both are currently rented on a month to month basis w/ shared laundry facilities. The yard is fenced w/ each having their own parking and private entrance. Flood zone "X"

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast LA · Resets to sale price

Current annual tax
$590 · $49/mo
Projected year-2 tax
$590 · $49/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 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
$12,600
− Mortgage interest
−$3,081
− Property taxes
−$590
− Insurance
−$275
− Repairs & maintenance
−$1,008
− Management
−$1,008
− Depreciation
−$1,600
Taxable income
$5,038
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,209
After-tax cash flow
$4,418/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.

Schools (NCES district)

District
City Of Bogalusa School District
NCES district ID
2200240
Math proficiency
4% ▼ -30.00%
Reading proficiency
14% ▼ -36.00%
Median HH income
$26,185
Composite
6.48/100
National rank
#9994
State rank
#96 of 98 in LA

Livability — Bogalusa

Score
59/100
State rank
#273
US rank
#19955

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bogalusa, LA
Population (ZIP)
17,564

Population outlook (Washington County) Hauer SSP2

Today (2025)
44,642 people
By 2030
43,302 · -3.0%
By 2040
40,345 · -9.6%
By 2050
37,434 · -16.1%
By 2075
29,954 · -32.9%
By 2100
21,579 · -51.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 57% Black 34% Hispanic / Latino 5% Two or more races 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Lithuanian 3% Italian 1% Slovak 1%
Foreign-born
2% · Canada
Languages at home
94% English-only · Spanish 4% German/W. Germanic 1%

Political lean MEDSL · Washington

2024 margin
Solid R (+40.3) · D 29.3% · R 69.6% · Other 1.1%
2008→2024 swing
-7.6pp toward R · 2008: -32.7pp · 2024: -40.3pp
All cycles
2024: R+40.3 2020: R+37.6 2016: R+36.8 2012: R+28.3 2008: R+32.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -24.26%
Current HPI
112.358
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

+59.4% since first listed
11 events — show timeline
  • 2026-06-18 Listed $55,000 GSREIN
  • 2026-06-18 Listed $55,000 AcadianaMLS
  • 2026-02-07 Price Changed $54,500 AcadianaMLS
  • 2026-02-07 Price Changed $54,500 GSREIN
  • 2025-10-08 Price Changed $55,000 AcadianaMLS
  • 2025-10-08 Price Changed $55,000 GSREIN
  • 2025-08-08 Listed $67,000 AcadianaMLS
  • 2019-04-24 Listed $44,900 AcadianaMLS
  • 2019-04-24 Listed $44,900 AcadianaMLS
  • 2013-05-24 Listed $34,500 GSREIN
  • 2013-05-24 Listed $34,500 AcadianaMLS

Property tax history

+10.5%/yr

Latest (2025): $590 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…