CashFlowRE
Sign in Sign up
6387 Highway 80
C Composite 58.31
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 +25.9/30.0
  • DSCR +8.7/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.9/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$185,000

6387 Highway 80 · Start, LA 71269
2 bd · 1.0 ba · 1,388 sqft · SingleFamily · 182 Days on market

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

Listing remarks

This property is located in the Start Community and school district. This could be a great starter home for a young family or an older couple looking to downsize. Call your favorite real estate agent for a showing!

Key facts

  • 2 garage spots
  • Listed 182 days

Property features AI

Finance

  • Other: Zoning: none; Directions: From Interstate 20 take the Start exit and go north to Highway 80. Take a left and property is located on the left.
  • HOA & community: No association amenities

Exterior

  • Parking: 2-car garage; Gravel parking
  • Utilities: Public water; Sewer: other; Natural gas not available
  • Home design: Single-family residential home; One story (entry level: 1); Site-built construction
  • Construction: Vinyl siding exterior; Metal roof
  • Exterior features: Covered patio/porch; No fencing; Other lot features

Interior

  • Kitchen: No appliances listed except an electric water heater
  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Central air conditioning
  • Interior features: Double-pane windows; Crawl space basement
  • Laundry & utility: Electric water heater

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 single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $455 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $185k).
  • Recommended offer: $163k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 59/100 on livability (#279 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: health & safety D, crime F, amenities F.
  • Richland Parish (rural): math 12% / reading 22% proficiency, ranked #73 of 98 in LA (top 74%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Start Elementary School (math 12% / reading 17%, grade F, #516 of 646 statewide, top 82%, 318 students, 56% FRL); Mangham Junior High School (math 19% / reading 35%, grade F, #132 of 218 statewide, top 61%, 211 students, 52% FRL) — zoned schools average 54% FRL vs 76% district-wide (22 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 100 active listings in the ZIP; 27 units permitted in Richland Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Richland County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 182 days — a 12% lower offer ($163k) is reasonable based on typical stale-listing flexibility.
  • 2 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

  • Climate carrying-cost: severe wind risk, 80% 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 $162,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 182 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. 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
1.19%
Cap rate
9.24%
Cash-on-cash
10.54%
DSCR
1.47
GRM
7.0

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
-0.5%
Equity multiple
0.98×
Total profit
$-969
Equity at exit
$27,584
10-year hold
IRR
9.2%
Equity multiple
1.71×
Total profit
$36,601
Equity at exit
$15,995

Cash invested: $51,800 (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 71269

Home prices YoY
-26.4%
Active inventory
100
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$2,194 medium interval (Pro) →
Mortgage (P&I)
$970
Tax est. 1.5%
$231 /mo · $2,775/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$461
Net cashflow
$455

Break-even live

Break-even rent $1,618
Max offer price $185,000
Occupancy floor 74%

Sensitivity live

Price -10% $583 -5% $519 +0% $455 +5% $391 +10% $327
Rent -10% $282 -5% $368 +0% $455 +5% $542 +10% $628
Rate -1.0pp $548 -0.5pp $502 base $455 +0.5pp $407 +1.0pp $358

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
$46,250
Closing costs
$5,550
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 4 events

  1. 2026-04-30
    status Pending
  2. 2026-01-29
    status Active
  3. 2026-01-20
    status Pending
  4. 2025-10-21
    listed $185,000 Active

ⓘ 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 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$26,331
− Mortgage interest
−$10,363
− Property taxes
−$2,775
− Insurance
−$925
− Repairs & maintenance
−$2,106
− Management
−$2,106
− Depreciation
−$5,382
Taxable income
$2,673
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$642
After-tax cash flow
$4,818/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
Richland Parish
NCES district ID
2201350
Math proficiency
12% ▼ -36.00%
Reading proficiency
22% ▼ -31.00%
Median HH income
$36,097
Composite
14.06/100
National rank
#9464
State rank
#73 of 98 in LA

Livability — Start

Score
59/100
State rank
#279
US rank
#20272

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Start, LA
City population
68
Population (ZIP)
12,475

Population outlook (Richland County) Hauer SSP2

Today (2025)
20,283 people
By 2030
19,990 · -1.4%
By 2040
19,240 · -5.1%
By 2050
18,497 · -8.8%
By 2075
16,626 · -18.0%
By 2100
14,204 · -30.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (60%)
Race & ethnicity
White 60% Black 36% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Slovak 3% Lithuanian 2% Romanian 1%
Foreign-born
0% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Richland

2024 margin
Solid R (+39.4) · D 29.7% · R 69.1% · Other 1.2%
2008→2024 swing
-12.8pp toward R · 2008: -26.6pp · 2024: -39.4pp
All cycles
2024: R+39.4 2020: R+34.0 2016: R+32.6 2012: R+28.2 2008: R+26.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -56.82%
Current HPI
158.2193
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 events — show timeline
  • 2026-04-30 Pending NELABOR
  • 2026-01-29 Relisted NELABOR
  • 2026-01-20 Pending NELABOR
  • 2025-10-21 Listed $185,000 NELABOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…