CashFlowRE
Sign in Sign up
509 Highway 856
D+ Composite 46.81
Why this score? — see what drove the D+ 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Appreciation +5.0/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0

$21,000

509 Highway 856 · Mangham, LA 71218
12 bd · None ba · 4,800 sqft · Manufactured · 52 Days on market
Built 2026 3.50 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

4 Unit Mobile Home park for Lease only 20+- minutes from META site. The property is 3.5+- acres located in a rural setting just East of Archibald Louisiana. The Homes are all NEW 3-bedrooms, two bath units that are 1,200+- heated sq. ft. All utilities, maintenance, furniture, appliances, TV and cooking utensils are included in the lease. Cleaning services can be negotiated with the owner. Owner would prefer at least a one-year lease with one individual or company, but any offer will be considered. This is a very nice quiet area with several access routes to the construction site. Very Nice!

Key facts

  • 3.5 acre lot
  • Built 2026
  • Listed 51 days

Property features AI

Exterior

  • Parking: Gravel parking
  • Utilities: Public water; Natural gas not available
  • Home design: Residential mobile home
  • Construction: Vinyl siding; Fiberglass roof; Crawl space foundation; Year built not provided
  • Exterior features: No patio or porch listed; 3.5-acre lot

Interior

  • Kitchen: Dishwasher; Refrigerator; Electric Range; Microwave; Electric Water Heater
  • Heating & cooling: Central heating (electric); Central air conditioning (electric)
  • Interior features: Other interior features
  • Laundry & utility: In-unit laundry (washer and dryer included)

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 12-bed/?-bath manufactured listed at $21k.

Deal economics

  • At list price, monthly cash flow is $946 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $21k).
  • Recommended offer: $20k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 58/100 on livability (#296 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: health & safety D, crime F, amenities F.
  • Richland Parish (rural): math 12% / reading 22% proficiency, ranked #73 of 98 in LA (top 74%) — 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: 1 active listings in the ZIP; 27 units permitted in Richland Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $775 of equity ($145 loan paydown + $630 appreciation (3.0% local appreciation)).
  • Richland County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $6k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 52 days — a 3% lower offer ($20k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; 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 $20,370 (3.0% below list)

Questions for the listing agent

  1. It's been on market 52 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
6.58%
Cap rate
60.35%
Cash-on-cash
193.08%
DSCR
9.59
GRM
1.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
Equity multiple
11.68×
Total profit
$62,807
Equity at exit
$9,443
10-year hold
IRR
Equity multiple
24.67×
Total profit
$139,172
Equity at exit
$14,552

Cash invested: $5,880 (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 71218

Active inventory
1
Price-to-rent
1.3×

Monthly cashflow live

Estimated rent
$1,381 medium interval (Pro) →
Mortgage (P&I)
$110
Tax est. 1.5%
$26 /mo · $315/yr
Insurance
$9
HOA
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$946

Break-even live

Break-even rent $184
Max offer price $21,000
Occupancy floor 27%

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
$5,250
Closing costs
$630
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 $21,000 Active 52 DOM
  2. 2026-06-18
    days on market $21,000 Active 51 DOM
  3. 2026-06-17
    days on market $21,000 Active 50 DOM
  4. 2026-06-16
    days on market $21,000 Active 49 DOM
  5. 2026-06-15
    days on market $21,000 Active 48 DOM
  6. 2026-06-14
    days on market $21,000 Active 46 DOM
  7. 2026-06-13
    days on market $21,000 Active 45 DOM
  8. 2026-06-10
    days on market $21,000 Active 43 DOM
  9. 2026-06-09
    days on market $21,000 Active 42 DOM
  10. 2026-06-08
    days on market $21,000 Active 41 DOM
  11. 2026-06-07
    days on market $21,000 Active 40 DOM
  12. 2026-06-02
    days on market $21,000 Active 35 DOM
  13. 2026-06-01
    days on market $21,000 Active 34 DOM
  14. 2026-05-31
    days on market $21,000 Active 33 DOM
  15. 2026-05-30
    days on market $21,000 Active 32 DOM
  16. 2026-04-27
    listed $21,000 Active 597-char remark

ⓘ 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 5/10 Major FEMA zone X · 65% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 7/10 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
$16,575
− Mortgage interest
−$1,176
− Property taxes
−$315
− Insurance
−$105
− Repairs & maintenance
−$1,326
− Management
−$1,326
− Depreciation
−$611
Taxable income
$11,716
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,812
After-tax cash flow
$8,541/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
Richland Parish
NCES district ID
2201350
Math proficiency
12% ▼ -36.00%
Reading proficiency
22% ▼ -31.00%
Median HH income
$36,097
Composite
14.06/100
National rank
#9464
State rank
#73 of 98 in LA

Livability — Mangham

Score
58/100
State rank
#296
US rank
#20964

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

No demographic data for this ZIP.

Market trends

HPI YoY
Current HPI
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
  • 2026-04-27 Listed $21,000 NELABOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…