CashFlowRE
Sign in Sign up
3708 Tenth St
B- Composite 66.26
Why this score? — see what drove the B- 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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +5.0/15.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$75,000

3708 Tenth St · Alexandria, LA 71301
3 bd · 1.0 ba · 1,094 sqft · SingleFamily public records · 18 Days on market
Built 1962 5,096 sqft lot $69/sqft · at area comps Est $71k · 6% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

**Investment Opportunity - Package Deal! Calling all investors! Don't miss this chance to add two income-producing properties to your portfolio with one purchase. Located at 3708 10th Street and 3728 10th Street in Alexandria, LA, these homes offer strong rental potential and steady cash flow. Both properties feature central air and heat, storage sheds in the backyard, and have previously rented for$70 0 per month each. Property Highlights: 3708 10th Street:3 bedrooms, 1 bathroom ($75,000) 3728 10th Street: 3 bedrooms, 1 bathroom plus a bonus room ($35,000) * Central air and heat in both homes * Storage sheds included * Established rental history * Excellent addition to an investment portfolio Whether you're looking to expand your rental portfolio or begin your real estate investment journey, this package offers affordability and income potential in one convenient purchase. Schedule your showing today and explore the possibilities!

Key facts

  • Brick residence
  • Central air and heat
  • Vaulted ceilings

Tags

BRICK RESIDENCEVAULTED CEILINGSINDOOR LAUNDRY ROOMCENTRAL AIR AND HEAT

Property features AI

Exterior

  • Parking: Carport
  • Home design: Single-family residence
  • Construction: Asbestos shingle and metal roof
  • Exterior features: Workshop; Vinyl siding and brick exterior

Interior

  • Bedrooms: Bedroom 1; Bedroom 2; Bedroom 3
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Living room; Three bedrooms

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/1.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $171 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $74k (1.5% below list) — sets the bar for market timing.
  • Cap rate 15.9% vs local median 4.9% in Alexandria — 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.

Location & tenants

  • Location reads 64/100 on livability (#160 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Rapides Parish (urban): math 29% / reading 44% proficiency, ranked #31 of 98 in LA (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 151 active listings in the ZIP; 239 units permitted in Rapides Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Rapides County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($74k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 6y ago; this cycle's ask has dropped $25k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 98% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $73,875 (1.5% below list)

Questions for the listing agent

  1. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
1.88%
Cap rate
15.85%
Cash-on-cash
34.14%
DSCR
2.52
GRM
4.4

CMA / ARV

ARV (median comp)
$71,044
List price
$75,000
Delta
5.57%
Verdict
FAIR
Comps
3 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
406 Harold Glen St 0.47mi 3/1.0 1,176 (+8%) 16mo $71,500 $61 52

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
-1.2%
Equity multiple
0.95×
Total profit
$-987
Equity at exit
$11,183
10-year hold
IRR
8.8%
Equity multiple
1.68×
Total profit
$14,306
Equity at exit
$6,485

Cash invested: $21,000 (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 71301

Home prices YoY
-23.0%
Active inventory
151
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$1,412 medium interval (Pro) →
Mortgage (P&I)
$393
Tax est. 1.5%
$94 /mo · $1,125/yr
Insurance
$31
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$297
Net cashflow
$171

Break-even live

Break-even rent $1,196
Max offer price $75,000
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
$18,750
Closing costs
$2,250
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 19 events

  1. 2026-06-19
    days on market $75,000 Active 18 DOM
  2. 2026-06-18
    days on market $75,000 Active 17 DOM
  3. 2026-06-17
    days on market $75,000 Active 16 DOM
  4. 2026-06-16
    days on market $75,000 Active 15 DOM
  5. 2026-06-15
    days on market $75,000 Active 14 DOM
  6. 2026-06-14
    days on market $75,000 Active 12 DOM
  7. 2026-06-13
    days on market $75,000 Active 11 DOM
  8. 2026-06-10
    days on market $75,000 Active 9 DOM
  9. 2026-06-09
    days on market $75,000 Active 8 DOM
  10. 2026-06-08
    days on market $75,000 Active 7 DOM
  11. 2026-06-07
    days on market $75,000 Active 6 DOM
  12. 2026-06-03
    days on market $75,000 Active 2 DOM
    Show marketing remark (945 chars)

    **Investment Opportunity - Package Deal! Calling all investors! Don't miss this chance to add two income-producing properties to your portfolio with one purchase. Located at 3708 10th Street and 3728 10th Street in Alexandria, LA, these homes offer strong rental potential and steady cash flow. Both properties feature central air and heat, storage sheds in the backyard, and have previously rented for$70 0 per month each. Property Highlights: 3708 10th Street:3 bedrooms, 1 bathroom ($75,000) 3728 10th Street: 3 bedrooms, 1 bathroom plus a bonus room ($35,000) * Central air and heat in both homes * Storage sheds included * Established rental history * Excellent addition to an investment portfolio Whether you're looking to expand your rental portfolio or begin your real estate investment journey, this package offers affordability and income potential in one convenient purchase. Schedule your showing today and explore the possibilities!

  13. 2026-06-02
    days on marketlisting id $75,000 Active 1 DOM
  14. 2026-06-01
    days on market $75,000 Active 64 DOM
  15. 2026-05-31
    days on market $75,000 Active 63 DOM
  16. 2026-05-30
    days on market $75,000 Active 62 DOM
  17. 2026-05-03
    price $75,000 756-char remark
  18. 2026-03-29
    listed $83,000 Active 756-char remark
  19. 2020-12-10
    listed $10,000

ⓘ 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 3/10 Moderate FEMA zone AE · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥111°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 98% 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
$16,948
− Mortgage interest
−$4,201
− Property taxes
−$1,125
− Insurance
−$5,494
− Repairs & maintenance
−$1,356
− Management
−$1,356
− Depreciation
−$2,182
Taxable income
$1,235
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$296
After-tax cash flow
$1,754/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
Rapides Parish
NCES district ID
2201290
Math proficiency
29% ▼ -34.00%
Reading proficiency
44% ▼ -29.00%
Median HH income
$41,057
Composite
30.68/100
National rank
#6179
State rank
#31 of 98 in LA

Livability — Alexandria

Score
64/100
State rank
#160
US rank
#13698

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Alexandria, LA
City population
25,138
Population (ZIP)
17,266

Population outlook (Rapides County) Hauer SSP2

Today (2025)
133,047 people
By 2030
132,333 · -0.5%
By 2040
129,355 · -2.8%
By 2050
124,535 · -6.4%
By 2075
110,338 · -17.1%
By 2100
88,641 · -33.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
Black 53% White 36% Hispanic / Latino 4% Two or more races 3% Asian 2%
Common ancestry
Lithuanian 5% Portuguese 1% Hispanic 1%
Foreign-born
6% · Canada, Vietnam
Languages at home
93% English-only · Spanish 3% Other Asian/Pacific 2% French/Haitian/Cajun 1%

Political lean MEDSL · Rapides

2024 margin
Solid R (+36.8) · D 31.0% · R 67.7% · Other 1.3%
2008→2024 swing
-8.1pp toward R · 2008: -28.7pp · 2024: -36.8pp
All cycles
2024: R+36.8 2020: R+32.1 2016: R+32.5 2012: R+29.6 2008: R+28.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -55.38%
Current HPI
184.9889
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

+900.0% since first listed
5 events — show timeline
  • 2026-06-03 Listed $100,000 AcadianaMLS
  • 2026-06-01 Listed $75,000 AcadianaMLS
  • 2026-05-03 Price Changed $75,000 AcadianaMLS
  • 2026-03-29 Listed $83,000 AcadianaMLS
  • 2020-12-10 Listed $10,000 AcadianaMLS

Property tax history

-4.3%/yr

Latest (2025): $117 · -1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…