1 bd · 1.0 ba ·
520 sqft ·
Built 1984
· SingleFamily
· Active
· 142 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$806/mo
Mortgage (P&I)
−$184
Tax + insurance
−$54
HOA
−$0
Vac / Maint / Mgmt
−$169
Net cashflow
$400/mo
Annual
$4,797/yr
Cap rate
20.00%
Cash-on-cash
48.95%
DSCR
3.18
1% rule
2.30%
Cash to close
$9,800
Investor read
This is a 1-bed/1.0-bath single-family listed at $35k.
At list price, monthly cash flow is $400 ($5k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($806 rent vs $35k).
It's been on market 142 days — a 12% lower offer ($31k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $31k (12.0% below list) — sets the bar for market timing.
In year one you build about $760 of equity ($242 loan paydown + $518 appreciation (1.5% local appreciation)).
Location reads 52/100 on livability (#416 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B; Watch: schools C-, crime F, amenities F.
Caddo Parish (urban): math 21% / reading 32% proficiency, ranked #53 of 98 in LA (top 54%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
Market conditions: 27 active listings in the ZIP; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).
Caddo County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
At projected returns (1.5% appreciation + 3.0% rent growth), your $10k cash investment doubles in ~2 years — after that, you're playing with house money.
Climate carrying-cost: major wind risk, 56% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for listing agent
It's been on market 142 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
CashFlowRE · CFR-ASG5NY7KE3P420
· Data 2 h agocashflowre.app · 2026-05-29