CashFlowRE
Sign in Sign up
1806 S Main St
B- Composite 69.93
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 +28.4/30.0
  • ARV discount +13.4/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.1/10.0
  • Livability +3.1/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$105,000

1806 S Main St · Jennings, LA 70546
3 bd · 1.5 ba · 1,378 sqft · SingleFamily · 358 Days on market
Built 1951 0.29 ac lot $76/sqft · 13% below area Est $121k · 13% under ↓ 5% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 Bed 1.5 baith charming home nestled on a quiet stretch of South Main Street in the heart of Jennings. This 50's style home has been updated where it counts and offers the perfect blend of comfort utility and affordability. Spacious living room with an open kitchen. Great yard space. Qualifies for 0% money down USDA financing (RD). Great for home buyers or rental opportunities. Currently on rented month to month. Seller will consider package deal with 506 S BROADWAY ST.

Key facts

  • Great yard space
  • Updated
  • Open kitchen

Tags

UPDATEDSPACIOUS LIVING ROOMOPEN KITCHENGREAT YARD SPACE

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/1.5-bath single-family listed at $105k.

Deal economics

  • At list price, monthly cash flow is $338 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Recommended offer: $92k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.2% vs local median 6.2% in Jennings — 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 61/100 on livability (#228 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B; Watch: crime F, amenities F, commute F.
  • Jefferson Davis Parish (town): math 30% / reading 42% proficiency, ranked #33 of 98 in LA (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 119 active listings in the ZIP; 69 units permitted in Jefferson Davis Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $726 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Jefferson Davis County population projected to shrink 8% 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 $29k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 358 days — a 12% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $92,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 358 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1951 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
1.21%
Cap rate
10.16%
Cash-on-cash
13.80%
DSCR
1.61
GRM
6.9

CMA / ARV

ARV (median comp)
$120,929
List price
$105,000
Delta
-13.17%
Verdict
UNDERPRICED
Comps
10 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
618 W Racca Rd 0.45mi 3/2.0 1,285 (-7%) 8mo $193,000 $150 59

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
4.0%
Equity multiple
1.15×
Total profit
$4,508
Equity at exit
$15,656
10-year hold
IRR
13.5%
Equity multiple
2.07×
Total profit
$31,585
Equity at exit
$9,078

Cash invested: $29,400 (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 70546

Home prices YoY
-31.7%
Active inventory
119
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,268 medium interval (Pro) →
Mortgage (P&I)
$551
Tax from tax record
$69 /mo · $828/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$266
Net cashflow
$338

Break-even live

Break-even rent $840
Max offer price $105,000
Occupancy floor 68%

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
$26,250
Closing costs
$3,150
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 21 events

  1. 2026-06-19
    days on market $105,000 Active 358 DOM
  2. 2026-06-18
    days on market $105,000 Active 357 DOM
  3. 2026-06-17
    days on market $105,000 Active 356 DOM
  4. 2026-06-16
    days on market $105,000 Active 355 DOM
  5. 2026-06-15
    days on market $105,000 Active 354 DOM
  6. 2026-06-14
    days on market $105,000 Active 352 DOM
  7. 2026-06-13
    days on market $105,000 Active 351 DOM
  8. 2026-06-10
    days on market $105,000 Active 349 DOM
  9. 2026-06-09
    days on market $105,000 Active 348 DOM
  10. 2026-06-08
    days on market $105,000 Active 347 DOM
  11. 2026-06-07
    days on market $105,000 Active 346 DOM
  12. 2026-06-02
    days on market $105,000 Active 341 DOM
  13. 2026-06-01
    days on market $105,000 Active 340 DOM
  14. 2026-05-31
    days on market $105,000 Active 339 DOM
  15. 2026-05-30
    days on market $105,000 Active 338 DOM
  16. 2026-02-04
    status Active 475-char remark
    Show marketing remark (475 chars)

    3 Bed 1.5 baith charming home nestled on a quiet stretch of South Main Street in the heart of Jennings. This 50's style home has been updated where it counts and offers the perfect blend of comfort utility and affordability. Spacious living room with an open kitchen. Great yard space. Qualifies for 0% money down USDA financing (RD). Great for home buyers or rental opportunities. Currently on rented month to month. Seller will consider package deal with 506 S BROADWAY ST.

  17. 2026-02-04
    status Active 475-char remark
    Show marketing remark (475 chars)

    3 Bed 1.5 baith charming home nestled on a quiet stretch of South Main Street in the heart of Jennings. This 50's style home has been updated where it counts and offers the perfect blend of comfort utility and affordability. Spacious living room with an open kitchen. Great yard space. Qualifies for 0% money down USDA financing (RD). Great for home buyers or rental opportunities. Currently on rented month to month. Seller will consider package deal with 506 S BROADWAY ST.

  18. 2025-10-14
    price $105,000 475-char remark
    Show marketing remark (475 chars)

    3 Bed 1.5 baith charming home nestled on a quiet stretch of South Main Street in the heart of Jennings. This 50's style home has been updated where it counts and offers the perfect blend of comfort utility and affordability. Spacious living room with an open kitchen. Great yard space. Qualifies for 0% money down USDA financing (RD). Great for home buyers or rental opportunities. Currently on rented month to month. Seller will consider package deal with 506 S BROADWAY ST.

  19. 2025-10-14
    price $105,000 475-char remark
    Show marketing remark (475 chars)

    3 Bed 1.5 baith charming home nestled on a quiet stretch of South Main Street in the heart of Jennings. This 50's style home has been updated where it counts and offers the perfect blend of comfort utility and affordability. Spacious living room with an open kitchen. Great yard space. Qualifies for 0% money down USDA financing (RD). Great for home buyers or rental opportunities. Currently on rented month to month. Seller will consider package deal with 506 S BROADWAY ST.

  20. 2025-06-25
    listed $110,000 Active 475-char remark
    Show marketing remark (475 chars)

    3 Bed 1.5 baith charming home nestled on a quiet stretch of South Main Street in the heart of Jennings. This 50's style home has been updated where it counts and offers the perfect blend of comfort utility and affordability. Spacious living room with an open kitchen. Great yard space. Qualifies for 0% money down USDA financing (RD). Great for home buyers or rental opportunities. Currently on rented month to month. Seller will consider package deal with 506 S BROADWAY ST.

  21. 2025-06-25
    listed $110,000 Active 475-char remark
    Show marketing remark (475 chars)

    3 Bed 1.5 baith charming home nestled on a quiet stretch of South Main Street in the heart of Jennings. This 50's style home has been updated where it counts and offers the perfect blend of comfort utility and affordability. Spacious living room with an open kitchen. Great yard space. Qualifies for 0% money down USDA financing (RD). Great for home buyers or rental opportunities. Currently on rented month to month. Seller will consider package deal with 506 S BROADWAY ST.

ⓘ 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
$828 · $69/mo
Projected year-2 tax
$828 · $69/mo
Expected delta
$0/yr ($0/mo · -0.0%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°F today · 21 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
$15,214
− Mortgage interest
−$5,882
− Property taxes
−$828
− Insurance
−$525
− Repairs & maintenance
−$1,217
− Management
−$1,217
− Depreciation
−$3,055
Taxable income
$2,491
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$598
After-tax cash flow
$3,461/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
Jefferson Davis Parish
NCES district ID
2200810
Math proficiency
30% ▼ -39.00%
Reading proficiency
42% ▼ -33.00%
Median HH income
$40,322
Composite
30.21/100
National rank
#6302
State rank
#33 of 98 in LA

Livability — Jennings

Score
61/100
State rank
#228
US rank
#17390

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jennings, LA
Population (ZIP)
15,821

Population outlook (Jefferson Davis County) Hauer SSP2

Today (2025)
31,015 people
By 2030
30,563 · -1.5%
By 2040
29,639 · -4.4%
By 2050
28,456 · -8.3%
By 2075
25,521 · -17.7%
By 2100
21,787 · -29.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Black 15% Two or more races 8% Hispanic / Latino 3%
Common ancestry
Lithuanian 14% Italian 1% Slovak 1%
Foreign-born
1% · Canada, Vietnam
Languages at home
92% English-only · French/Haitian/Cajun 6% Spanish 2%

Political lean MEDSL · Jefferson Davis

2024 margin
Solid R (+61.1) · D 18.8% · R 79.9% · Other 1.3%
2008→2024 swing
-21.5pp toward R · 2008: -39.7pp · 2024: -61.1pp
All cycles
2024: R+61.1 2020: R+55.4 2016: R+53.9 2012: R+47.6 2008: R+39.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -68.56%
Current HPI
147.6391
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

-4.5% since first listed
6 events — show timeline
  • 2026-02-04 Relisted AcadianaMLS
  • 2026-02-04 Relisted GBRMLS
  • 2025-10-14 Price Changed $105,000 GBRMLS
  • 2025-10-14 Price Changed $105,000 AcadianaMLS
  • 2025-06-25 Listed $110,000 GBRMLS
  • 2025-06-25 Listed $110,000 AcadianaMLS

Property tax history

+1.2%/yr

Latest (2025): $828 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…