3 bd · 2.0 ba ·
1,280 sqft ·
Built 2006
· SingleFamily
· Active
· 104 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,812/mo
Mortgage (P&I)
−$472
Tax + insurance
−$275
HOA
−$0
Vac / Maint / Mgmt
−$381
Net cashflow
$685/mo
Annual
$8,216/yr
Cap rate
17.09%
Cash-on-cash
38.56%
DSCR
2.72
1% rule
2.01%
Cash to close
$25,200
Investor read
This is a 3-bed/2.0-bath single-family listed at $90k. Condition is rated poor.
At list price, monthly cash flow is $685 ($8k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($2k rent vs $90k).
It's been on market 104 days — a 9% lower offer ($82k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $82k (9.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
Location reads 66/100 on livability (#116 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, schools B+; Watch: crime F, amenities F, commute F.
Lafayette Parish (urban): math 38% / reading 46% proficiency, ranked #19 of 98 in LA (top 19%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Watch-outs: flood insurance adds $125/mo.
Market conditions: 324 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 1,585 units permitted in Lafayette Parish in 2024 (10 in 5+ unit buildings).
Lafayette County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
2 sale attempts 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.
At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~4 years — after that, you're playing with house money.
Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Cap rate 17.1% vs local median 4.7% in Scott — 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.
This rent runs 34% of the median local income ($64k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Questions for listing agent
It's been on market 104 days. Have you received any prior offers? Is the seller open to a 9% 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?
What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
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 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?
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: exterior paint
— The exterior of the mobile home appears weathered and in need of a fresh coat of paint.
Major: interior paint
— The interior of the mobile home may have peeling or damaged paint that needs to be repaired.
Major: kitchen appliances
— The mobile home may have outdated or damaged appliances that need to be replaced.
Major: bathroom fixtures
— The mobile home may have outdated or damaged fixtures that need to be replaced.
Major: HVAC and electrical systems
— The mobile home may have outdated or damaged HVAC and electrical systems that need to be replaced or updated.
Major: landscaping
— The landscaping appears overgrown and unkempt, and needs to be trimmed and landscaped to improve curb appeal.
CashFlowRE · CFR-8S88XN4X16SCK3
· Data 2 days agocashflowre.app · 2026-05-29