CashFlowRE
Sign in Sign up
2372 Valley St
C+ Composite 60.4
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 +18.9/30.0
  • ARV discount +15.0/15.0
  • Appreciation +6.5/10.0
  • DSCR +5.9/10.0
  • 1% rule +4.0/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0

$125,000

2372 Valley St · Mansura, LA 71350
3 bd · 1.5 ba · 1,435 sqft · SingleFamily · 106 Days on market
Built 1950 0.27 ac lot Est $187k · 33% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

First-time homebuyers or those looking for a comfortable home with room to make it their own, this 3-bedroom, 1.5-bath home in Mansura offers a functional layout and plenty of potential. With a practical layout, comfortable living spaces, and a spacious yard, this home provides both functionality and room to grow. Conveniently located within the community while offering the charm of small-town living, this home presents a great opportunity for buyers looking for comfort and value.

Key facts

  • 0.27 acre lot
  • Parking
  • Built 1950

Property features AI

Exterior

  • Parking: Carport
  • Home design: Single family residence
  • Construction: Vinyl and wood siding construction; Composition roof
  • Exterior features: Composition roof; Vinyl siding; Wood siding

Interior

  • Bedrooms: Bedroom 1; Bedroom 2; Bedroom 3
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Window unit cooling; Other heating (unspecified)
  • Interior features: Living room; Dining room; Kitchen

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 $125k.

Deal economics

  • At list price, monthly cash flow is $128 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $112k (10.1% below list).
  • Recommended offer: $112k (10.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 60/100 on livability (#256 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, schools A-, crime B; Watch: health & safety C-, amenities F, commute 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: 41 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 $5k of equity ($864 loan paydown + $4k appreciation (2.9% 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 (2.9% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 106 days — a 9% lower offer ($114k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $112,375 (10.1% below list)

Questions for the listing agent

  1. It's been on market 106 days. Have you received any prior offers? Is the seller open to a 10% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — 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. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.90%
Cap rate
7.52%
Cash-on-cash
4.37%
DSCR
1.19
GRM
9.3

CMA / ARV

ARV (on-the-fly)
$186,550
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2531 Highway 1187 Hwy 0.72mi 3/2.0 1,521 (+6%) 2mo $197,000 $130 52

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

2.92% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
11.3%
Equity multiple
1.65×
Total profit
$22,588
Equity at exit
$55,620
10-year hold
IRR
13.5%
Equity multiple
2.99×
Total profit
$69,663
Equity at exit
$85,266

Cash invested: $35,000 (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 71350

Home prices YoY
3.2%
Active inventory
41
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,124 medium interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$53 /mo · $631/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$236
Net cashflow
$128

Break-even live

Break-even rent $962
Max offer price $125,000
Occupancy floor 84%

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
$31,250
Closing costs
$3,750
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 18 events

  1. 2026-06-19
    days on market $125,000 Active 106 DOM
  2. 2026-06-18
    days on market $125,000 Active 105 DOM
  3. 2026-06-17
    days on market $125,000 Active 104 DOM
  4. 2026-06-16
    days on market $125,000 Active 103 DOM
  5. 2026-06-15
    days on market $125,000 Active 102 DOM
  6. 2026-06-14
    days on market $125,000 Active 100 DOM
  7. 2026-06-13
    days on market $125,000 Active 99 DOM
  8. 2026-06-10
    days on market $125,000 Active 97 DOM
  9. 2026-06-09
    days on market $125,000 Active 96 DOM
  10. 2026-06-08
    days on market $125,000 Active 95 DOM
  11. 2026-06-07
    days on market $125,000 Active 94 DOM
  12. 2026-06-03
    days on market $125,000 Active 90 DOM
  13. 2026-06-02
    days on market $125,000 Active 89 DOM
  14. 2026-06-01
    days on market $125,000 Active 88 DOM
  15. 2026-05-31
    days on market $125,000 Active 87 DOM
  16. 2026-05-30
    days on market $125,000 Active 86 DOM
  17. 2026-03-05
    listed $125,000 Active
  18. 2007-08-01
    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
$631 · $53/mo
Projected year-2 tax
$688 · $57/mo
Expected delta
+$57/yr (+$5/mo · 9.0%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°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
$13,485
− Mortgage interest
−$7,002
− Property taxes
−$631
− Insurance
−$625
− Repairs & maintenance
−$1,079
− Management
−$1,079
− Depreciation
−$3,636
Taxable loss
−$567
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$136
After-tax cash flow
$1,667/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 — Mansura

Score
60/100
State rank
#256
US rank
#19103

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mansura, LA
Population (ZIP)
4,556

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
Predominantly White (66%)
Race & ethnicity
White 66% Black 25% Two or more races 5% Hispanic / Latino 2% Asian 2%
Common ancestry
Lithuanian 18% Subsaharan African 1% Scottish 1%
Foreign-born
2% · Canada
Languages at home
93% English-only · French/Haitian/Cajun 4% Spanish 3%

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
▲ 2.92%
Current HPI
94.876
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

2 events — show timeline
  • 2026-03-05 Listed $125,000 AcadianaMLS
  • 2007-08-01 Sold (Public Records) Public Records

Property tax history

+7.7%/yr

Latest (2025): $631 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…