CashFlowRE
Sign in Sign up
25150 George Settlement Rd
C- Composite 53.05
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).

  • ARV discount +15.0/15.0
  • Cash flow +10.1/30.0
  • Appreciation +10.0/10.0
  • Schools +4.0/10.0
  • Livability +3.1/5.0
  • 1% rule +3.0/10.0
  • DSCR +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$150,000

25150 George Settlement Rd · Springfield, LA 70462
3 bd · 2.0 ba · 1,580 sqft · Manufactured · 224 Days on market
Built 2014 0.58 ac lot $95/sqft · 25% below area Est $199k · 25% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Well-maintained 3BR/2BA mobile home on 0.58 acres in Springfield with 1,580 sqft of living space. Previously provided steady rental income, great addition to an investment portfolio or affordable primary home. Spacious layout with open floor plan and large bedrooms.

Key facts

  • Spacious yard
  • Ample parking
  • Turnkey addition

Tags

INVESTMENT OPPORTUNITYINCOME PRODUCING MOBILE HOMESPACIOUS YARDAMPLE PARKINGTURNKEY ADDITION

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 3-bed/2.0-bath manufactured listed at $150k.

Deal economics

  • At list price, monthly cash flow is $-89 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $137k (8.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $120k (20.0% below list).
  • Recommended offer: $120k (20.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 4.4% in Springfield — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 62/100 on livability (#218 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools B+; Watch: employment C-, health & safety C-, crime F.
  • Livingston Parish (suburban): math 40% / reading 52% proficiency, ranked #13 of 98 in LA (top 13%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 214 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 794 units permitted in Livingston Parish in 2024 (99 in 5+ unit buildings).

Forward outlook

  • In year one you build about $16k of equity ($1k loan paydown + $15k appreciation (10.0% local appreciation)).
  • Livingston County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 3, paydown + projected appreciation supports a ~$41k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 224 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 7y ago; this cycle's ask has dropped $15k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $120,000 (20.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 224 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.80%
Cap rate
5.58%
Cash-on-cash
-2.53%
DSCR
0.89
GRM
10.4

CMA / ARV

ARV (median comp)
$199,318
List price
$150,000
Delta
-24.74%
Verdict
UNDERPRICED
Comps
14 within 1.0 mi

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
22.5%
Equity multiple
2.81×
Total profit
$76,068
Equity at exit
$135,132
10-year hold
IRR
20.1%
Equity multiple
6.44×
Total profit
$228,482
Equity at exit
$291,417

Cash invested: $42,000 (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 70462

Active inventory
214
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,200 medium interval (Pro) →
Mortgage (P&I)
$787
Tax est. 1.5%
$188 /mo · $2,250/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$-89

Break-even live

Break-even rent $1,312
Max offer price $137,177
Occupancy floor

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
$37,500
Closing costs
$4,500
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
23950 Coats Rd Springfield, LA 2.0 1.0 1154 $1,200 $1.04 14d 1 1.20mi

Listing history 42 events

  1. 2026-06-18
    days on market $150,000 Active 224 DOM
  2. 2026-06-17
    days on market $150,000 Active 223 DOM
  3. 2026-06-16
    days on market $150,000 Active 222 DOM
  4. 2026-06-15
    days on market $150,000 Active 221 DOM
  5. 2026-06-14
    days on market $150,000 Active 219 DOM
  6. 2026-06-13
    days on market $150,000 Active 218 DOM
  7. 2026-06-10
    days on market $150,000 Active 216 DOM
  8. 2026-06-08
    days on market $150,000 Active 214 DOM
  9. 2026-06-07
    days on market $150,000 Active 213 DOM
  10. 2026-06-03
    days on market $150,000 Active 209 DOM
  11. 2026-06-02
    days on market $150,000 Active 208 DOM
  12. 2026-06-01
    days on market $150,000 Active 207 DOM
  13. 2026-05-31
    days on market $150,000 Active 206 DOM
  14. 2026-05-31
    days on market $150,000 Active 205 DOM
  15. 2026-05-13
    status Active 266-char remark
    Show marketing remark (266 chars)

    Well-maintained 3BR/2BA mobile home on 0.58 acres in Springfield with 1,580 sqft of living space. Previously provided steady rental income, great addition to an investment portfolio or affordable primary home. Spacious layout with open floor plan and large bedrooms.

  16. 2026-05-13
    status Active 266-char remark
    Show marketing remark (266 chars)

    Well-maintained 3BR/2BA mobile home on 0.58 acres in Springfield with 1,580 sqft of living space. Previously provided steady rental income, great addition to an investment portfolio or affordable primary home. Spacious layout with open floor plan and large bedrooms.

  17. 2026-04-23
    status Pending 266-char remark
    Show marketing remark (266 chars)

    Well-maintained 3BR/2BA mobile home on 0.58 acres in Springfield with 1,580 sqft of living space. Previously provided steady rental income, great addition to an investment portfolio or affordable primary home. Spacious layout with open floor plan and large bedrooms.

  18. 2026-04-23
    status Pending 266-char remark
    Show marketing remark (266 chars)

    Well-maintained 3BR/2BA mobile home on 0.58 acres in Springfield with 1,580 sqft of living space. Previously provided steady rental income, great addition to an investment portfolio or affordable primary home. Spacious layout with open floor plan and large bedrooms.

  19. 2026-04-17
    status Active 266-char remark
    Show marketing remark (266 chars)

    Well-maintained 3BR/2BA mobile home on 0.58 acres in Springfield with 1,580 sqft of living space. Previously provided steady rental income, great addition to an investment portfolio or affordable primary home. Spacious layout with open floor plan and large bedrooms.

  20. 2026-04-17
    status Active 266-char remark
    Show marketing remark (266 chars)

    Well-maintained 3BR/2BA mobile home on 0.58 acres in Springfield with 1,580 sqft of living space. Previously provided steady rental income, great addition to an investment portfolio or affordable primary home. Spacious layout with open floor plan and large bedrooms.

  21. 2026-04-17
    historical 266-char remark
    Show marketing remark (266 chars)

    Well-maintained 3BR/2BA mobile home on 0.58 acres in Springfield with 1,580 sqft of living space. Previously provided steady rental income, great addition to an investment portfolio or affordable primary home. Spacious layout with open floor plan and large bedrooms.

  22. 2025-12-11
    price $150,000 266-char remark
    Show marketing remark (266 chars)

    Well-maintained 3BR/2BA mobile home on 0.58 acres in Springfield with 1,580 sqft of living space. Previously provided steady rental income, great addition to an investment portfolio or affordable primary home. Spacious layout with open floor plan and large bedrooms.

  23. 2025-12-11
    price $150,000 266-char remark
    Show marketing remark (266 chars)

    Well-maintained 3BR/2BA mobile home on 0.58 acres in Springfield with 1,580 sqft of living space. Previously provided steady rental income, great addition to an investment portfolio or affordable primary home. Spacious layout with open floor plan and large bedrooms.

  24. 2025-11-04
    status Active 266-char remark
    Show marketing remark (266 chars)

    Well-maintained 3BR/2BA mobile home on 0.58 acres in Springfield with 1,580 sqft of living space. Previously provided steady rental income, great addition to an investment portfolio or affordable primary home. Spacious layout with open floor plan and large bedrooms.

  25. 2025-11-03
    historical Active Under Contract 266-char remark
    Show marketing remark (266 chars)

    Well-maintained 3BR/2BA mobile home on 0.58 acres in Springfield with 1,580 sqft of living space. Previously provided steady rental income, great addition to an investment portfolio or affordable primary home. Spacious layout with open floor plan and large bedrooms.

  26. 2025-10-16
    listed $165,000 Active 266-char remark
    Show marketing remark (266 chars)

    Well-maintained 3BR/2BA mobile home on 0.58 acres in Springfield with 1,580 sqft of living space. Previously provided steady rental income, great addition to an investment portfolio or affordable primary home. Spacious layout with open floor plan and large bedrooms.

  27. 2025-10-16
    listed $165,000 Active 266-char remark
    Show marketing remark (266 chars)

    Well-maintained 3BR/2BA mobile home on 0.58 acres in Springfield with 1,580 sqft of living space. Previously provided steady rental income, great addition to an investment portfolio or affordable primary home. Spacious layout with open floor plan and large bedrooms.

  28. 2022-06-13
    soldstatus Sold
  29. 2022-06-13
    soldstatus $136,000
  30. 2022-04-26
    status Pending
  31. 2022-04-21
    listed $139,900 Active
  32. 2022-04-21
    listed $139,900
  33. 2022-04-21
    listed $139,900
  34. 2022-04-21
    listed $139,900
  35. 2020-06-08
    soldstatus $105,000
  36. 2020-06-05
    soldstatus $105,000 Closed
  37. 2020-04-30
    status Pending
  38. 2020-03-19
    price $99,000
  39. 2020-02-28
    price $115,000
  40. 2020-01-21
    price $120,000
  41. 2019-10-17
    listed $125,000 Active
  42. 2019-10-17
    listed $99,000

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 8/10 Severe 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 2/10 Low 0 unhealthy d/yr today · 1 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
$14,400
− Mortgage interest
−$8,402
− Property taxes
−$2,250
− Insurance
−$750
− Repairs & maintenance
−$1,152
− Management
−$1,152
− Depreciation
−$4,364
Taxable loss
−$3,670
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$881
After-tax cash flow
$-183/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
Livingston Parish
NCES district ID
2201020
Math proficiency
40% ▼ -38.00%
Reading proficiency
52% ▼ -32.00%
Median HH income
$56,755
Composite
40.07/100
National rank
#3811
State rank
#13 of 98 in LA

Livability — Springfield

Score
62/100
State rank
#218
US rank
#16782

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
5,428

Population outlook (Livingston County) Hauer SSP2

Today (2025)
158,511 people
By 2030
168,241 · +6.1%
By 2040
186,252 · +17.5%
By 2050
201,516 · +27.1%
By 2075
231,217 · +45.9%
By 2100
241,697 · +52.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Black 9% Two or more races 4% Hispanic / Latino 3% Asian 2%
Common ancestry
Lithuanian 15% Slovak 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Livingston

2024 margin
Solid R (+68.5) · D 15.1% · R 83.6% · Other 1.3%
2008→2024 swing
+3.4pp toward D · 2008: -71.9pp · 2024: -68.5pp
All cycles
2024: R+68.5 2020: R+70.0 2016: R+72.5 2012: R+70.4 2008: R+71.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 115.93%
Current HPI
389.85
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

+20.0% since first listed
28 events — show timeline
  • 2026-05-13 Relisted AcadianaMLS
  • 2026-05-13 Relisted GSREIN
  • 2026-04-23 Pending AcadianaMLS
  • 2026-04-23 Pending GSREIN
  • 2026-04-17 Relisted AcadianaMLS
  • 2026-04-17 Relisted GSREIN
  • 2026-04-17 Listing Removed GSREIN
  • 2025-12-11 Price Changed $150,000 AcadianaMLS
  • 2025-12-11 Price Changed $150,000 GSREIN
  • 2025-11-04 Relisted GSREIN
  • 2025-11-03 Contingent GSREIN
  • 2025-10-16 Listed $165,000 GSREIN
  • 2025-10-16 Listed $165,000 AcadianaMLS
  • 2022-06-13 Sold (MLS) $136,000 GSREIN
  • 2022-06-13 Sold (MLS) GBRMLS
  • 2022-04-26 Pending GBRMLS
  • 2022-04-21 Listed $139,900 AcadianaMLS
  • 2022-04-21 Listed $139,900 GSREIN
  • 2022-04-21 Listed $139,900 AcadianaMLS
  • 2022-04-21 Listed $139,900 GBRMLS
  • 2020-06-08 Sold (Public Records) $105,000 Public Records
  • 2020-06-05 Sold (MLS) $105,000 GSREIN
  • 2020-04-30 Pending GSREIN
  • 2020-03-19 Price Changed $99,000 GSREIN
  • 2020-02-28 Price Changed $115,000 GSREIN
  • 2020-01-21 Price Changed $120,000 GSREIN
  • 2019-10-17 Listed $99,000 AcadianaMLS
  • 2019-10-17 Listed $125,000 GSREIN

Property tax history

+22.2%/yr

Latest (2024): $286 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…