CashFlowRE
Sign in Sign up
144 Hanks Pond Rd
C- Composite 53.5
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 +22.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.3/10.0
  • 1% rule +4.6/10.0
  • Schools +3.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$94,000

144 Hanks Pond Rd · Crowley, LA 70526
2 bd · 1.0 ba · 816 sqft · Manufactured · 277 Days on market
0.35 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Property includes Main House and Mother In Law Suite. Mother-in-Law Suite is frame on slab with a composition roof and features 1 bed/1 bath, with refrigerator included, and measures approximately 700 sq ft, with a 120 ft covered porch. Age of property is unknown. Main House currently has a tenant (renting at $650/mo), Mother-in-Law suite available for rent (at $500/mo).

Key facts

  • Covered porch
  • Mother in law suite
  • Main house

Tags

MAIN HOUSEMOTHER IN LAW SUITECOVERED PORCH

Property features AI

Exterior

  • Parking: Open parking
  • Utilities: Septic tank
  • Home design: Single family residence; Residential zoning
  • Construction: Wood siding with frame construction; Metal roof
  • Exterior features: Metal roof; Wood siding/frame construction; Second residence on property; No fencing; Parish road frontage

Interior

  • Kitchen: Gas stove connection
  • Flooring: Laminate flooring; Vinyl flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: No central heating listed; Cooling listed as none
  • Interior features: Crown molding; Formica counters; Aluminum-framed windows; Lighting
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 2-bed/1.0-bath manufactured listed at $94k.

Deal economics

  • At list price, monthly cash flow is $162 ($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 $90k (4.3% below list).
  • Recommended offer: $83k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.4% vs local median 3.4% in Crowley — 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 65/100 on livability (#145 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: crime F, amenities F, commute F.
  • Acadia Parish (rural): math 32% / reading 44% proficiency, ranked #28 of 98 in LA (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 95 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 137 units permitted in Acadia Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $650 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 277 days — a 12% lower offer ($83k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $5k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $30k; list at $94k implies a 213% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% 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 $82,720 (12.0% below list)

Questions for the listing agent

  1. It's been on market 277 days. Have you received any prior offers? Is the seller open to a 12% 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. 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?
  5. 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?
  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
0.96%
Cap rate
8.36%
Cash-on-cash
7.39%
DSCR
1.33
GRM
8.7

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
-5.1%
Equity multiple
0.81×
Total profit
$-4,954
Equity at exit
$14,016
10-year hold
IRR
4.6%
Equity multiple
1.33×
Total profit
$8,786
Equity at exit
$8,127

Cash invested: $26,320 (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 70526

Active inventory
95
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$900 medium interval (Pro) →
Mortgage (P&I)
$493
Tax from tax record
$17 /mo · $201/yr
Insurance
$39
HOA
$0
Vacancy / Maint / Mgmt
$189
Net cashflow
$162

Break-even live

Break-even rent $695
Max offer price $94,000
Occupancy floor 77%

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
$23,500
Closing costs
$2,820
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
1115 Stutes St Crowley, LA 2.0 1.0 1000 $900 $0.90 21d 1 0.86mi

Listing history 19 events

  1. 2026-06-18
    days on market $94,000 Active 277 DOM
  2. 2026-06-17
    days on market $94,000 Active 276 DOM
  3. 2026-06-16
    days on market $94,000 Active 275 DOM
  4. 2026-06-15
    days on market $94,000 Active 274 DOM
  5. 2026-06-13
    days on market $94,000 Active 272 DOM
  6. 2026-06-12
    days on market $94,000 Active 271 DOM
  7. 2026-06-09
    days on market $94,000 Active 268 DOM
  8. 2026-06-08
    days on market $94,000 Active 267 DOM
  9. 2026-06-07
    days on market $94,000 Active 266 DOM
  10. 2026-06-07
    days on market $94,000 Active 265 DOM
  11. 2026-06-04
    days on market $94,000 Active 262 DOM
  12. 2026-06-02
    days on market $94,000 Active 261 DOM
  13. 2026-06-01
    days on market $94,000 Active 260 DOM
  14. 2026-05-31
    days on market $94,000 Active 259 DOM
  15. 2026-05-31
    days on market $94,000 Active 258 DOM
  16. 2026-03-14
    status Active
  17. 2026-03-14
    price $94,000
  18. 2025-09-11
    listed $99,000 Active
  19. 2006-11-16
    soldstatus $30,000

ⓘ 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
$201 · $17/mo
Projected year-2 tax
$517 · $43/mo
Expected delta
+$316/yr (+$26/mo · 157.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 71% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 20 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
$10,800
− Mortgage interest
−$5,265
− Property taxes
−$201
− Insurance
−$470
− Repairs & maintenance
−$864
− Management
−$864
− Depreciation
−$2,735
Taxable income
$401
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$96
After-tax cash flow
$1,849/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
Acadia Parish
NCES district ID
2200030
Math proficiency
32% ▼ -39.00%
Reading proficiency
44% ▼ -32.00%
Median HH income
$38,012
Composite
31.65/100
National rank
#5929
State rank
#28 of 98 in LA

Livability — Crowley

Score
65/100
State rank
#145
US rank
#12669

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
16,740
Population (ZIP)
16,740

Population outlook (Acadia County) Hauer SSP2

Today (2025)
63,846 people
By 2030
64,141 · +0.5%
By 2040
63,922 · +0.1%
By 2050
62,263 · -2.5%
By 2075
56,507 · -11.5%
By 2100
46,316 · -27.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Black 20% Two or more races 6% Hispanic / Latino 2%
Common ancestry
Lithuanian 14% Italian 2%
Foreign-born
1% · Canada
Languages at home
95% English-only · French/Haitian/Cajun 4% Spanish 1%

Political lean MEDSL · Acadia

2024 margin
Solid R (+64.0) · D 17.6% · R 81.5%
2008→2024 swing
-18.3pp toward R · 2008: -45.7pp · 2024: -64.0pp
All cycles
2024: R+64.0 2020: R+60.3 2016: R+56.7 2012: R+49.8 2008: R+45.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -52.11%
Current HPI
88.3686
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

+213.3% since first listed
4 events — show timeline
  • 2026-03-14 Relisted AcadianaMLS
  • 2026-03-14 Price Changed $94,000 AcadianaMLS
  • 2025-09-11 Listed $99,000 AcadianaMLS
  • 2006-11-16 Sold (Public Records) $30,000 Public Records

Property tax history

-2.9%/yr

Latest (2025): $201 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…