CashFlowRE
Sign in Sign up
313 Galloway St
A- Composite 83.72
Why this score? — see what drove the A- 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
  • Appreciation +8.7/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Schools +2.1/10.0

$69,900

313 Galloway St · Jonesville, LA 71343
3 bd · 2.0 ba · 1,258 sqft · SingleFamily public records · 10 Days on market
Built 1975 Fair condition $56/sqft · 14% below area Est $89k · 22% under ↓ 12% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 313 Galloway Street — a beautifully renovated 3-bedroom, 2-bath home situated on approximately .240 acres. This turnkey property offers modern updates with comfortable living spaces designed for everyday convenience. Step inside to find fresh improvements throughout, creating a clean and inviting atmosphere. The functional floor plan provides spacious bedrooms, updated baths, and comfortable living areas perfect for relaxing or entertaining. Outside, enjoy a nice fenced backyard — ideal for pets, gatherings, or simply enjoying your own private outdoor space. With nearly a quarter-acre lot, there’s room to expand, garden, or create the backyard retreat of your dreams. Whether you’re a first-time buyer, downsizing, or looking for an investment opportunity, this home is move-in ready and waiting for its next owner. Schedule your showing today!

Key facts

  • Garage
  • Built 1975
  • Listed 9 days

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 single-family listed at $70k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $374 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).

Location & tenants

  • Location reads 64/100 on livability (#170 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: health & safety C-, amenities F, commute F.
  • Catahoula Parish (rural): math 17% / reading 34% proficiency, ranked #58 of 98 in LA (top 59%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 39 active listings in the ZIP; 60 units permitted in Catahoula Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($483 loan paydown + $5k appreciation (7.3% local appreciation)).
  • Catahoula County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (7.3% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts; this cycle's ask has dropped $16k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% 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 $69,900

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.50%
Cap rate
12.71%
Cash-on-cash
22.90%
DSCR
2.02
GRM
5.6

CMA / ARV

ARV (median comp)
$89,213
List price
$69,900
Delta
-21.65%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi

Projected returns pro-forma

7.33% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
37.0%
Equity multiple
3.54×
Total profit
$49,620
Equity at exit
$49,951
10-year hold
IRR
33.4%
Equity multiple
7.45×
Total profit
$126,309
Equity at exit
$96,287

Cash invested: $19,572 (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 71343

Home prices YoY
8.4%
Active inventory
39
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,048 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$59 /mo · $704/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$220
Net cashflow
$374

Break-even live

Break-even rent $575
Max offer price $69,900
Occupancy floor 59%

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
$17,475
Closing costs
$2,097
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 18 events

  1. 2026-06-18
    days on market $69,900 Active 10 DOM
  2. 2026-06-17
    days on market $69,900 Active 9 DOM
  3. 2026-06-16
    days on market $69,900 Active 8 DOM
  4. 2026-06-15
    days on market $69,900 Active 7 DOM
  5. 2026-06-13
    days on market $69,900 Active 5 DOM
  6. 2026-06-12
    days on market $69,900 Active 4 DOM
  7. 2026-06-09
    days on marketlisting id $69,900 Active 1 DOM
  8. 2026-06-02
    days on market $69,900 Active 98 DOM
  9. 2026-06-01
    days on market $69,900 Active 97 DOM
  10. 2026-05-31
    days on market $69,900 Active 96 DOM
  11. 2026-05-31
    days on market $69,900 Active 95 DOM
  12. 2026-04-25
    price $74,900 893-char remark
    Show marketing remark (893 chars)

    Welcome to 313 Galloway Street — a beautifully renovated 3-bedroom, 2-bath home situated on approximately .240 acres. This turnkey property offers modern updates with comfortable living spaces designed for everyday convenience. Step inside to find fresh improvements throughout, creating a clean and inviting atmosphere. The functional floor plan provides spacious bedrooms, updated baths, and comfortable living areas perfect for relaxing or entertaining. Outside, enjoy a nice fenced backyard — ideal for pets, gatherings, or simply enjoying your own private outdoor space. With nearly a quarter-acre lot, there’s room to expand, garden, or create the backyard retreat of your dreams. Whether you’re a first-time buyer, downsizing, or looking for an investment opportunity, this home is move-in ready and waiting for its next owner. Schedule your showing today!

  13. 2026-03-26
    price $79,900 893-char remark
    Show marketing remark (893 chars)

    Welcome to 313 Galloway Street — a beautifully renovated 3-bedroom, 2-bath home situated on approximately .240 acres. This turnkey property offers modern updates with comfortable living spaces designed for everyday convenience. Step inside to find fresh improvements throughout, creating a clean and inviting atmosphere. The functional floor plan provides spacious bedrooms, updated baths, and comfortable living areas perfect for relaxing or entertaining. Outside, enjoy a nice fenced backyard — ideal for pets, gatherings, or simply enjoying your own private outdoor space. With nearly a quarter-acre lot, there’s room to expand, garden, or create the backyard retreat of your dreams. Whether you’re a first-time buyer, downsizing, or looking for an investment opportunity, this home is move-in ready and waiting for its next owner. Schedule your showing today!

  14. 2026-02-26
    price $82,500 893-char remark
    Show marketing remark (893 chars)

    Welcome to 313 Galloway Street — a beautifully renovated 3-bedroom, 2-bath home situated on approximately .240 acres. This turnkey property offers modern updates with comfortable living spaces designed for everyday convenience. Step inside to find fresh improvements throughout, creating a clean and inviting atmosphere. The functional floor plan provides spacious bedrooms, updated baths, and comfortable living areas perfect for relaxing or entertaining. Outside, enjoy a nice fenced backyard — ideal for pets, gatherings, or simply enjoying your own private outdoor space. With nearly a quarter-acre lot, there’s room to expand, garden, or create the backyard retreat of your dreams. Whether you’re a first-time buyer, downsizing, or looking for an investment opportunity, this home is move-in ready and waiting for its next owner. Schedule your showing today!

  15. 2026-02-20
    listed $86,000 Active 893-char remark
    Show marketing remark (893 chars)

    Welcome to 313 Galloway Street — a beautifully renovated 3-bedroom, 2-bath home situated on approximately .240 acres. This turnkey property offers modern updates with comfortable living spaces designed for everyday convenience. Step inside to find fresh improvements throughout, creating a clean and inviting atmosphere. The functional floor plan provides spacious bedrooms, updated baths, and comfortable living areas perfect for relaxing or entertaining. Outside, enjoy a nice fenced backyard — ideal for pets, gatherings, or simply enjoying your own private outdoor space. With nearly a quarter-acre lot, there’s room to expand, garden, or create the backyard retreat of your dreams. Whether you’re a first-time buyer, downsizing, or looking for an investment opportunity, this home is move-in ready and waiting for its next owner. Schedule your showing today!

  16. 2026-01-18
    price $86,000
  17. 2025-12-05
    listed $89,900 Active
  18. 2017-09-11
    soldstatus $85,000

ⓘ 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
$704 · $59/mo
Projected year-2 tax
$704 · $59/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 4/10 Moderate 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$12,576
− Mortgage interest
−$3,915
− Property taxes
−$704
− Insurance
−$350
− Repairs & maintenance
−$1,006
− Management
−$1,006
− Depreciation
−$2,033
Taxable income
$3,561
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$855
After-tax cash flow
$3,628/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.

Condition & rehab AI · 13 photos

Fair 45/100 Cosmetic rehab

This home is in fair condition with cosmetic updates. It needs exterior and interior painting to enhance its curb appeal and overall appearance.

Repairs flagged

  • Minor exterior paint — faded paint on exterior
  • Minor interior paint — faded paint on interior walls

Value-add opportunities

  • Resale paint exterior — enhances curb appeal
  • Resale paint interior — enhances interior appearance
  • Both update landscaping — improves curb appeal and enhances property value

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior paint · faded paint on exterior Minor $500–3,000
interior paint · faded paint on interior walls Minor $500–3,000
Total estimated repair cost · 2 items $1,000–6,000

Value-add ROI direction

  • Resale paint exterior — enhances curb appeal
  • Resale paint interior — enhances interior appearance
  • Both update landscaping — improves curb appeal and enhances property value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Catahoula Parish
NCES district ID
2200420
Math proficiency
17% ▼ -44.00%
Reading proficiency
34% ▼ -40.00%
Median HH income
$36,659
Composite
21.13/100
National rank
#8435
State rank
#58 of 98 in LA

Livability — Jonesville

Score
64/100
State rank
#170
US rank
#14228

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jonesville, LA
Population (ZIP)
6,571

Population outlook (Catahoula County) Hauer SSP2

Today (2025)
9,498 people
By 2030
9,137 · -3.8%
By 2040
8,428 · -11.3%
By 2050
7,845 · -17.4%
By 2075
6,875 · -27.6%
By 2100
5,953 · -37.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Black 29%
Common ancestry
Slovak 2% Lithuanian 1%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Catahoula

2024 margin
Solid R (+50.5) · D 24.4% · R 74.9%
2008→2024 swing
-15.6pp toward R · 2008: -35.0pp · 2024: -50.5pp
All cycles
2024: R+50.5 2020: R+46.8 2016: R+44.4 2012: R+31.9 2008: R+35.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 7.33%
Current HPI
94.0492
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

-11.9% since first listed
7 events — show timeline
  • 2026-04-25 Price Changed $74,900 NTREIS
  • 2026-03-26 Price Changed $79,900 NTREIS
  • 2026-02-26 Price Changed $82,500 NTREIS
  • 2026-02-20 Listed $86,000 NTREIS
  • 2026-01-18 Price Changed $86,000 AcadianaMLS
  • 2025-12-05 Listed $89,900 AcadianaMLS
  • 2017-09-11 Sold (Public Records) $85,000 Public Records

Property tax history

+0.1%/yr

Latest (2025): $704 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…