CashFlowRE
Sign in Sign up
2320 Detroit St
B- Composite 68.77
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,900

2320 Detroit St · Alexandria, LA 71302
3 bd · 2.0 ba · 1,772 sqft · SingleFamily public records · 22 Days on market
Built 1979 7,714 sqft lot

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

Listing remarks MLS

Welcome to this cozy 2-bedroom, 1-bathroom Alexandria property. Perfect for anyone looking to add their own custom curb appeal, this residence has been strictly under single-ownership for the past three years. Step inside to find freshly painted interior walls that offer a clean, blank canvas ready for your personal touch. The living space features functional wall-unit gas heating paired with air conditioning to keep the climate tailored to your liking. Bring your design ideas to maximize this unique opportunity.

Key facts

  • 7,714 sq ft lot
  • Built 1979
  • Listed 21 days

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-story; Slab foundation
  • Construction: Block construction
  • Exterior features: City lot

Interior

  • Bedrooms: No specific bedroom counts listed
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Window unit(s) for cooling
  • Interior features: Total of 4 rooms; Average condition

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/2.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $867 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $70k).
  • Recommended offer: $69k (1.5% below list) — sets the bar for market timing.
  • Cap rate 21.2% vs local median 4.9% in Alexandria — 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 64/100 on livability (#160 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Rapides Parish (urban): math 29% / reading 44% proficiency, ranked #31 of 98 in LA (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 51 active listings in the ZIP; 239 units permitted in Rapides Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Rapides County population projected to shrink 6% 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 $20k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($69k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y ago 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, 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 $68,851 (1.5% below list)

Questions for the listing agent

  1. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
2.33%
Cap rate
21.19%
Cash-on-cash
53.19%
DSCR
3.37
GRM
3.6

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
51.2%
Equity multiple
3.24×
Total profit
$43,912
Equity at exit
$10,422
10-year hold
IRR
56.6%
Equity multiple
6.59×
Total profit
$109,329
Equity at exit
$6,044

Cash invested: $19,572 (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 71302

Home prices YoY
-12.7%
Active inventory
51
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$1,632 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$26 /mo · $312/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$343
Net cashflow
$867

Break-even live

Break-even rent $534
Max offer price $69,900
Occupancy floor 42%

Sensitivity live

Price -10% $907 -5% $887 +0% $867 +5% $848 +10% $828
Rent -10% $739 -5% $803 +0% $867 +5% $932 +10% $996
Rate -1.0pp $903 -0.5pp $885 base $867 +0.5pp $849 +1.0pp $831

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
$17,475
Closing costs
$2,097
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 19 events

  1. 2026-06-19
    days on market $69,900 Active 22 DOM
  2. 2026-06-18
    days on market $69,900 Active 21 DOM
  3. 2026-06-17
    days on market $69,900 Active 20 DOM
  4. 2026-06-16
    days on market $69,900 Active 19 DOM
  5. 2026-06-15
    days on market $69,900 Active 18 DOM
  6. 2026-06-14
    days on market $69,900 Active 16 DOM
  7. 2026-06-13
    days on market $69,900 Active 15 DOM
  8. 2026-06-10
    days on market $69,900 Active 13 DOM
  9. 2026-06-09
    days on market $69,900 Active 12 DOM
  10. 2026-06-08
    days on market $69,900 Active 11 DOM
  11. 2026-06-07
    days on market $69,900 Active 10 DOM
  12. 2026-06-03
    days on market $69,900 Active 6 DOM
  13. 2026-06-02
    days on market $69,900 Active 5 DOM
  14. 2026-06-01
    days on market $69,900 Active 4 DOM
  15. 2026-05-31
    days on market $69,900 Active 3 DOM
  16. 2026-05-30
    days on market $69,900 Active 2 DOM
  17. 2026-05-28
    listed $69,900 Active
    Show marketing remark (518 chars)

    Welcome to this cozy 2-bedroom, 1-bathroom Alexandria property. Perfect for anyone looking to add their own custom curb appeal, this residence has been strictly under single-ownership for the past three years. Step inside to find freshly painted interior walls that offer a clean, blank canvas ready for your personal touch. The living space features functional wall-unit gas heating paired with air conditioning to keep the climate tailored to your liking. Bring your design ideas to maximize this unique opportunity.

  18. 2026-05-28
    listed $69,900 Active 518-char remark
    Show marketing remark (518 chars)

    Welcome to this cozy 2-bedroom, 1-bathroom Alexandria property. Perfect for anyone looking to add their own custom curb appeal, this residence has been strictly under single-ownership for the past three years. Step inside to find freshly painted interior walls that offer a clean, blank canvas ready for your personal touch. The living space features functional wall-unit gas heating paired with air conditioning to keep the climate tailored to your liking. Bring your design ideas to maximize this unique opportunity.

  19. 2022-01-19
    listed $25,000

ⓘ 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
$312 · $26/mo
Projected year-2 tax
$384 · $32/mo
Expected delta
+$73/yr (+$6/mo · 23.3%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (shaded) · 22% 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
$19,582
− Mortgage interest
−$3,915
− Property taxes
−$312
− Insurance
−$350
− Repairs & maintenance
−$1,567
− Management
−$1,567
− Depreciation
−$2,033
Taxable income
$9,839
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,361
After-tax cash flow
$8,049/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
Rapides Parish
NCES district ID
2201290
Math proficiency
29% ▼ -34.00%
Reading proficiency
44% ▼ -29.00%
Median HH income
$41,057
Composite
30.68/100
National rank
#6179
State rank
#31 of 98 in LA

Livability — Alexandria

Score
64/100
State rank
#160
US rank
#13698

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Alexandria, LA
City population
25,138
Population (ZIP)
14,128

Population outlook (Rapides County) Hauer SSP2

Today (2025)
133,047 people
By 2030
132,333 · -0.5%
By 2040
129,355 · -2.8%
By 2050
124,535 · -6.4%
By 2075
110,338 · -17.1%
By 2100
88,641 · -33.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (83%)
Race & ethnicity
Black 83% White 14% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Rapides

2024 margin
Solid R (+36.8) · D 31.0% · R 67.7% · Other 1.3%
2008→2024 swing
-8.1pp toward R · 2008: -28.7pp · 2024: -36.8pp
All cycles
2024: R+36.8 2020: R+32.1 2016: R+32.5 2012: R+29.6 2008: R+28.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -28.36%
Current HPI
195.3699
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

+179.6% since first listed
3 events — show timeline
  • 2026-05-28 Listed $69,900 AcadianaMLS
  • 2026-05-28 Listed $69,900 GSREIN
  • 2022-01-19 Listed $25,000 AcadianaMLS

Property tax history

+10.8%/yr

Latest (2025): $312 · -1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…