1 bd · 1.0 ba ·
1,376 sqft ·
Built —
· SingleFamily
· Active
· 87 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,032/mo
Mortgage (P&I)
−$202
Tax + insurance
−$64
HOA
−$0
Vac / Maint / Mgmt
−$217
Net cashflow
$549/mo
Annual
$6,594/yr
Cap rate
23.42%
Cash-on-cash
61.17%
DSCR
3.72
1% rule
2.68%
Cash to close
$10,780
Investor read
This is a 1-bed/1.0-bath single-family listed at $38k. Condition is rated fair.
At list price, monthly cash flow is $549 ($7k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $38k).
It's been on market 87 days — a 6% lower offer ($36k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $36k (6.0% below list) — sets the bar for market timing.
In year one you build about $1k of equity ($266 loan paydown + $1k appreciation (3.0% local appreciation)).
Location reads 53/100 on livability (#397 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, crime F, amenities F.
Pointe Coupee Parish (rural): math 21% / reading 29% proficiency, ranked #56 of 98 in LA (top 57%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
Market conditions: 10 active listings in the ZIP; 60 units permitted in Pointe Coupee Parish in 2024 (0 in 5+ unit buildings).
Pointe Coupee County population projected at -20% 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 $11k cash investment doubles in ~2 years — after that, you're playing with house money.
Questions for listing agent
It's been on market 87 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
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.
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?
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.
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.
Repairs flagged (vision-AI assessment)
Minor: Paint
— Some discoloration on exterior.
Minor: Landscaping
— Overgrown areas need trimming.
Minor: Kitchen cabinets
— Slight wear on some cabinets.
CashFlowRE · CFR-8EE0GJ53JEP9KM
· Data 15 h agocashflowre.app · 2026-05-29