CashFlowRE
Sign in Sign up
1606 Airport Rd
C- Composite 54.66
Why this score? — see what drove the C- 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 +18.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.0/10.0
  • 1% rule +3.7/10.0
  • Livability +3.1/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,000

1606 Airport Rd · Jennings, LA 70546
4 bd · 2.0 ba · 2,415 sqft · SingleFamily · 63 Days on market
1.00 ac lot $70/sqft · 18% below area Est $207k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Precious home with large kitchen and living area. New colors and a fresh , clean atmosphere engage buyers as they walk through this lovely home. The house offers a flex space which is perfectly situated dirctly off the side entry. This room is has large windows, bamboo flooring, a privacy pocket door and offers any buyer a bonus space for extra den, playroom, craftroom, office or even storage, The side entry opens up to a huge space which could be a dropoff area/mudroom. Continuing up three steps brings the buyer into the combonation kitchen/dining room which has a snackbar, island and opens to the large living area. All appliances remain and counter space is at a premium. Lots of windows throughout bring lovely shaded views from all sections of this large, treed yard. A total of 4 bedrooms, a wonderful laundry closet and two big bathrooms complete this comfortable and contemporary home's interior. Walking through the house and out to the back deck, a buyer is surprised with a large concrete patio and spa/hot tub. This back patio is fully covered and looks into a beautiful grassy yard for a future pool or playground. As the buyer drives onto the lot the shared driveway splits off and a wonderful carport with an attached storage room allows covered parking for two cars. This one is priced well and is marketed as is... the amenities, location and opportunity truly give any potential buyer a huge advantage with its price and condition. Take a minute to make an appointment to view.

Key facts

  • Large living area
  • Large kitchen
  • Lots of windows

Tags

LARGE KITCHENBAMBOO FLOORINGPRIVACY POCKET DOORLARGE LIVING AREALOTS OF WINDOWSTREED YARD

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/2.0-bath single-family listed at $169k.

Deal economics

  • At list price, monthly cash flow is $173 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $148k (12.5% below list).
  • Recommended offer: $148k (12.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.5% vs local median 6.2% in Jennings — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 61/100 on livability (#228 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B; Watch: crime F, amenities F, commute F.
  • Jefferson Davis Parish (town): math 30% / reading 42% proficiency, ranked #33 of 98 in LA (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 119 active listings in the ZIP; 69 units permitted in Jefferson Davis Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Jefferson Davis County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 63 days — a 6% lower offer ($159k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: 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.
Recommended offer $147,819 (12.5% below list)

Questions for the listing agent

  1. It's been on market 63 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.87%
Cap rate
7.52%
Cash-on-cash
4.39%
DSCR
1.20
GRM
9.5

CMA / ARV

ARV (median comp)
$206,512
List price
$169,000
Delta
-18.16%
Verdict
UNDERPRICED
Comps
20 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-9.5%
Equity multiple
0.65×
Total profit
$-16,451
Equity at exit
$25,198
10-year hold
IRR
-0.1%
Equity multiple
0.99×
Total profit
$-478
Equity at exit
$14,612

Cash invested: $47,320 (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 70546

Home prices YoY
-31.7%
Active inventory
119
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,478 medium interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$38 /mo · $457/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$310
Net cashflow
$173

Break-even live

Break-even rent $1,259
Max offer price $169,000
Occupancy floor 83%

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
$42,250
Closing costs
$5,070
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 16 events

  1. 2026-06-19
    days on market $169,000 Active 63 DOM
  2. 2026-06-18
    days on market $169,000 Active 62 DOM
  3. 2026-06-17
    days on market $169,000 Active 61 DOM
  4. 2026-06-16
    days on market $169,000 Active 60 DOM
  5. 2026-06-15
    days on market $169,000 Active 59 DOM
  6. 2026-06-14
    days on market $169,000 Active 57 DOM
  7. 2026-06-13
    days on market $169,000 Active 56 DOM
  8. 2026-06-10
    days on market $169,000 Active 54 DOM
  9. 2026-06-09
    days on market $169,000 Active 53 DOM
  10. 2026-06-08
    days on market $169,000 Active 52 DOM
  11. 2026-06-07
    statusdays on market $169,000 Active 51 DOM
  12. 2026-06-02
    days on market $169,000 Contingent (No Show) 46 DOM
  13. 2026-06-01
    days on market $169,000 Contingent (No Show) 45 DOM
  14. 2026-05-31
    days on market $169,000 Contingent (No Show) 44 DOM
  15. 2026-05-30
    days on market $169,000 Contingent (No Show) 43 DOM
  16. 2026-04-17
    listed $169,000 Active 1502-char remark
    Show marketing remark (1502 chars)

    Precious home with large kitchen and living area. New colors and a fresh , clean atmosphere engage buyers as they walk through this lovely home. The house offers a flex space which is perfectly situated dirctly off the side entry. This room is has large windows, bamboo flooring, a privacy pocket door and offers any buyer a bonus space for extra den, playroom, craftroom, office or even storage, The side entry opens up to a huge space which could be a dropoff area/mudroom. Continuing up three steps brings the buyer into the combonation kitchen/dining room which has a snackbar, island and opens to the large living area. All appliances remain and counter space is at a premium. Lots of windows throughout bring lovely shaded views from all sections of this large, treed yard. A total of 4 bedrooms, a wonderful laundry closet and two big bathrooms complete this comfortable and contemporary home's interior. Walking through the house and out to the back deck, a buyer is surprised with a large concrete patio and spa/hot tub. This back patio is fully covered and looks into a beautiful grassy yard for a future pool or playground. As the buyer drives onto the lot the shared driveway splits off and a wonderful carport with an attached storage room allows covered parking for two cars. This one is priced well and is marketed as is... the amenities, location and opportunity truly give any potential buyer a huge advantage with its price and condition. Take a minute to make an appointment to view.

ⓘ 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
$457 · $38/mo
Projected year-2 tax
$930 · $77/mo
Expected delta
+$472/yr (+$39/mo · 103.3%)

ⓘ 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 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 21 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
$17,738
− Mortgage interest
−$9,467
− Property taxes
−$457
− Insurance
−$845
− Repairs & maintenance
−$1,419
− Management
−$1,419
− Depreciation
−$4,916
Taxable loss
−$785
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$188
After-tax cash flow
$2,264/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
Jefferson Davis Parish
NCES district ID
2200810
Math proficiency
30% ▼ -39.00%
Reading proficiency
42% ▼ -33.00%
Median HH income
$40,322
Composite
30.21/100
National rank
#6302
State rank
#33 of 98 in LA

Livability — Jennings

Score
61/100
State rank
#228
US rank
#17390

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jennings, LA
Population (ZIP)
15,821

Population outlook (Jefferson Davis County) Hauer SSP2

Today (2025)
31,015 people
By 2030
30,563 · -1.5%
By 2040
29,639 · -4.4%
By 2050
28,456 · -8.3%
By 2075
25,521 · -17.7%
By 2100
21,787 · -29.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Black 15% Two or more races 8% Hispanic / Latino 3%
Common ancestry
Lithuanian 14% Italian 1% Slovak 1%
Foreign-born
1% · Canada, Vietnam
Languages at home
92% English-only · French/Haitian/Cajun 6% Spanish 2%

Political lean MEDSL · Jefferson Davis

2024 margin
Solid R (+61.1) · D 18.8% · R 79.9% · Other 1.3%
2008→2024 swing
-21.5pp toward R · 2008: -39.7pp · 2024: -61.1pp
All cycles
2024: R+61.1 2020: R+55.4 2016: R+53.9 2012: R+47.6 2008: R+39.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -68.56%
Current HPI
147.6391
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

1 event — show timeline
  • 2026-04-17 Listed $169,000 AcadianaMLS

Property tax history

-6.8%/yr

Latest (2025): $457 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…