CashFlowRE
Sign in Sign up
No image
D Composite 40.86
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 +11.6/30.0
  • ARV discount +7.5/15.0
  • Appreciation +6.0/10.0
  • DSCR +3.4/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • Schools +2.1/10.0

$140,900

1708 Oak Manor Dr · Bunkie, LA 71322
2 bd · 1.5 ba · 1,200 sqft · SingleFamily · 131 Days on market
Built 1980 0.26 ac lot ↓ 6% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Key facts

  • 0.26 acre lot
  • Parking
  • Built 1980

Property features AI

Exterior

  • Parking: Carport
  • Home design: Single family residence
  • Construction: Brick construction; Composition roof
  • Exterior features: Covered patio/porch; No fencing

Interior

  • Kitchen: Kitchen (features listed)
  • Bedrooms: Bedroom 1; Bedroom 2
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Living room; Kitchen; Bathroom 1; Bathroom 2; Bathroom 3; Bathroom 4; Bedroom 1; Bedroom 2
  • Laundry & utility: Dedicated laundry room

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/1.5-bath single-family listed at $141k.

Deal economics

  • At list price, monthly cash flow is $-43 ($-518/yr) — negative.
  • To cash-flow at today's rent, offer at most $133k (5.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $102k (27.3% below list).
  • Recommended offer: $102k (27.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 59/100 on livability (#267 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: schools C-, health & safety C-, amenities F.
  • Avoyelles Parish (rural): math 22% / reading 30% proficiency, ranked #56 of 98 in LA (top 57%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 23 active listings in the ZIP; 15 units permitted in Avoyelles Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($974 loan paydown + $3k appreciation (1.9% local appreciation)).
  • Avoyelles County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.9% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~9 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 131 days — a 12% lower offer ($124k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $9k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% 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 $102,483 (27.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 131 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.73%
Cap rate
5.93%
Cash-on-cash
-1.31%
DSCR
0.94
GRM
11.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

1.94% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
3.0%
Equity multiple
1.16×
Total profit
$6,400
Equity at exit
$55,094
10-year hold
IRR
6.9%
Equity multiple
1.93×
Total profit
$36,671
Equity at exit
$78,969

Cash invested: $39,452 (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 71322

Home prices YoY
2.4%
Active inventory
23
Price-to-rent
11.5×

Monthly cashflow live

Estimated rent
$1,025 medium interval (Pro) →
Mortgage (P&I)
$739
Tax from tax record
$55 /mo · $662/yr
Insurance
$59
HOA
$0
Vacancy / Maint / Mgmt
$215
Net cashflow
$-43

Break-even live

Break-even rent $1,080
Max offer price $133,272
Occupancy floor 99%

Sensitivity live

Price -10% $37 -5% $-3 +0% $-43 +5% $-83 +10% $-123
Rent -10% $-124 -5% $-84 +0% $-43 +5% $-3 +10% $38
Rate -1.0pp $28 -0.5pp $-7 base $-43 +0.5pp $-80 +1.0pp $-117

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
$35,225
Closing costs
$4,227
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. 2026-06-10
    days on market $140,900 Active 131 DOM
  2. 2026-06-09
    days on market $140,900 Active 130 DOM
  3. 2026-06-08
    days on market $140,900 Active 129 DOM
  4. 2026-06-07
    days on market $140,900 Active 128 DOM
  5. 2026-06-03
    days on market $140,900 Active 124 DOM
  6. 2026-06-02
    days on market $140,900 Active 123 DOM
  7. 2026-06-01
    days on market $140,900 Active 122 DOM
  8. 2026-05-31
    days on market $140,900 Active 121 DOM
  9. 2026-05-30
    days on market $140,900 Active 120 DOM
  10. 2026-05-21
    price $140,900
  11. 2026-04-27
    status Active
  12. 2026-04-27
    price $149,898
  13. 2026-04-17
    status Pending
  14. 2026-02-24
    price $149,899
  15. 2026-01-20
    listed $149,900 Active
  16. 2004-02-03
    soldstatus

ⓘ 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
$662 · $55/mo
Projected year-2 tax
$775 · $65/mo
Expected delta
+$113/yr (+$9/mo · 17.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% 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 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
$12,298
− Mortgage interest
−$7,893
− Property taxes
−$662
− Insurance
−$704
− Repairs & maintenance
−$984
− Management
−$984
− Depreciation
−$4,099
Taxable loss
−$3,028
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$727
After-tax cash flow
$209/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
Avoyelles Parish
NCES district ID
2200150
Math proficiency
22% ▼ -32.00%
Reading proficiency
30% ▼ -29.00%
Median HH income
$33,891
Composite
21.32/100
National rank
#8378
State rank
#56 of 98 in LA

Livability — Bunkie

Score
59/100
State rank
#267
US rank
#19665

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bunkie, LA
Population (ZIP)
5,257

Population outlook (Avoyelles County) Hauer SSP2

Today (2025)
39,084 people
By 2030
37,784 · -3.3%
By 2040
35,049 · -10.3%
By 2050
32,225 · -17.5%
By 2075
25,695 · -34.3%
By 2100
18,985 · -51.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
Black 51% White 43% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Lithuanian 10% Slovak 2% Italian 1%
Foreign-born
1% · Canada
Languages at home
95% English-only · Spanish 3% French/Haitian/Cajun 2%

Political lean MEDSL · Avoyelles

2024 margin
Solid R (+43.1) · D 27.8% · R 71.0% · Other 1.2%
2008→2024 swing
-20.1pp toward R · 2008: -23.1pp · 2024: -43.1pp
All cycles
2024: R+43.1 2020: R+40.8 2016: R+37.0 2012: R+27.0 2008: R+23.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.94%
Current HPI
82.0658
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

-6.0% since first listed
7 events — show timeline
  • 2026-05-21 Price Changed $140,900 AcadianaMLS
  • 2026-04-27 Relisted AcadianaMLS
  • 2026-04-27 Price Changed $149,898 AcadianaMLS
  • 2026-04-17 Pending AcadianaMLS
  • 2026-02-24 Price Changed $149,899 AcadianaMLS
  • 2026-01-20 Listed $149,900 AcadianaMLS
  • 2004-02-03 Sold (Public Records) Public Records

Property tax history

+2.0%/yr

Latest (2025): $662 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…