CashFlowRE
Sign in Sign up
749 Laurel Blvd
B Composite 72.33
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 +28.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.1/10.0
  • Livability +3.4/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$85,000

749 Laurel Blvd · Jena, LA 71342
2 bd · 1.0 ba · 1,187 sqft · SingleFamily public records · 3 Days on market
Built 1940 0.29 ac lot Est $140k · 39% under

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

Listing remarks

Welcome to this delightful 2-bedroom, 1-bath cottage that blends classic charm with old world character. Featuring a brand-new roof and original wood floors, this home will capture your heart the moment you step inside. Enjoy the airy feel of 9-foot ceilings and unique architectural details that add warmth and personality throughout. The beautifully landscaped yard creates a peaceful outdoor retreat, while the fenced back yard provides privacy and space for pets or entertaining. Additional highlights include covered parking , great neighborhood and a convenient location which makes this home perfect for comfortable everyday living. Home is in need of cosmetic updates but with some TLC it co

Key facts

  • Fenced back yard
  • Wood floors
  • Landscaped yard

Tags

NEW ROOFWOOD FLOORS9-FOOT CEILINGSARCHITECTURAL DETAILSLANDSCAPED YARDFENCED BACK YARD

Property features AI

Exterior

  • Utilities: Electric service: Entergy
  • Home design: Single family residence
  • Construction: Other construction materials
  • Exterior features: Partial fencing; Composition roof

Interior

  • Kitchen: Refrigerator
  • Bedrooms: Bedroom 1; Bedroom 2
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Additional heating type (other); Window unit cooling
  • Interior features: Living room; Dining room; Two bedrooms (Bedroom 1, Bedroom 2)

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 $85k.

Deal economics

  • At list price, monthly cash flow is $279 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).

Location & tenants

  • Location reads 68/100 on livability (#100 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools B+; Watch: health & safety C-, employment D+, amenities F.
  • Lasalle Parish (town): math 34% / reading 45% proficiency, ranked #24 of 98 in LA (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 30 active listings in the ZIP; 12 units permitted in LaSalle Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $588 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% 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 $85,000

Questions for the listing agent

  1. Built in 1940 — 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. Schools are B-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?
  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
1.21%
Cap rate
10.23%
Cash-on-cash
14.07%
DSCR
1.63
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$140,066
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
749 Laurel Blvd 0.00mi 2/1.0 1,140 (-4%) 1mo $83,000 $73 93
1429 N Second 0.47mi 2/1.0 1,258 (+6%) 3mo $148,000 $118 66

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
4.3%
Equity multiple
1.17×
Total profit
$3,976
Equity at exit
$12,674
10-year hold
IRR
13.8%
Equity multiple
2.10×
Total profit
$26,268
Equity at exit
$7,349

Cash invested: $23,800 (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 71342

Active inventory
30
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,027 medium interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$52 /mo · $619/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$216
Net cashflow
$279

Break-even live

Break-even rent $674
Max offer price $85,000
Occupancy floor 68%

Sensitivity live

Price -10% $327 -5% $303 +0% $279 +5% $255 +10% $231
Rent -10% $198 -5% $238 +0% $279 +5% $320 +10% $360
Rate -1.0pp $322 -0.5pp $301 base $279 +0.5pp $257 +1.0pp $235

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
$21,250
Closing costs
$2,550
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 2 events

  1. 2026-04-30
    status Pending
  2. 2026-04-24
    listed $85,000 Active

ⓘ 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
$619 · $52/mo
Projected year-2 tax
$619 · $52/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 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 19 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
$12,330
− Mortgage interest
−$4,761
− Property taxes
−$619
− Insurance
−$425
− Repairs & maintenance
−$986
− Management
−$986
− Depreciation
−$2,473
Taxable income
$2,079
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$499
After-tax cash flow
$2,849/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
Lasalle Parish
NCES district ID
2200960
Math proficiency
34% ▼ -43.00%
Reading proficiency
45% ▼ -37.00%
Median HH income
$38,258
Composite
32.92/100
National rank
#5598
State rank
#24 of 98 in LA

Livability — Jena

Score
68/100
State rank
#100
US rank
#10032

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jena, LA
Population (ZIP)
7,389

Population outlook (LaSalle County) Hauer SSP2

Today (2025)
15,185 people
By 2030
15,240 · +0.4%
By 2040
15,261 · +0.5%
By 2050
15,132 · -0.3%
By 2075
14,234 · -6.3%
By 2100
11,612 · -23.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Black 14% Hispanic / Latino 12% Two or more races 2% Asian 2%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 2% Lithuanian 2% Serbian 2%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 5%

Political lean MEDSL · LaSalle

2024 margin
Solid R (+82.7) · D 8.2% · R 91.0%
2008→2024 swing
-10.4pp toward R · 2008: -72.4pp · 2024: -82.7pp
All cycles
2024: R+82.7 2020: R+81.1 2016: R+79.6 2012: R+75.5 2008: R+72.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -95.22%
Current HPI
96.3399
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
  • 2026-04-30 Pending AcadianaMLS
  • 2026-04-24 Listed $85,000 AcadianaMLS

Property tax history

-0.8%/yr

Latest (2025): $619 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…