CashFlowRE
Sign in Sign up
1188 Abraham Ave
B- Composite 67.8
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 +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$49,900

1188 Abraham Ave · Ville Platte, LA 70586
3 bd · 1.0 ba · 1,155 sqft · SingleFamily · 7 Days on market
10,454 sqft lot $43/sqft · 102% above area ↓ 33% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Motivated Seller and new price!! Check out this three bedroom home in country subdivision on 75' x 144' lot between Ville Platte and Chataignier.

Key facts

  • Open-concept design
  • Durable metal roof
  • 1-car carport

Tags

KITCHEN FEATURING SNACK BARPLENTY OF CABINET STORAGEOPEN-CONCEPT DESIGNDURABLE METAL ROOF1-CAR CARPORT

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/1.0-bath single-family listed at $50k.

Deal economics

  • At list price, monthly cash flow is $469 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($990 rent vs $50k).
  • Cap rate 17.6% vs local median 8.0% in Ville Platte — 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 58/100 on livability (#287 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, health & safety A+; Watch: housing D+, crime F, amenities F.
  • Evangeline Parish (rural): math 23% / reading 36% proficiency, ranked #48 of 98 in LA (top 49%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 75 active listings in the ZIP; 28 units permitted in Evangeline Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $345 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Evangeline County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $25k (33%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $49,900

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.98%
Cap rate
17.56%
Cash-on-cash
40.24%
DSCR
2.79
GRM
4.2

CMA / ARV

ARV (median comp)
$24,743
List price
$49,900
Delta
102.07%
Verdict
OVERPRICED
Comps
6 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1043 Campbell Ave 0.45mi 3/2.0 1,100 (-5%) 8mo $15,000 $14 60

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
36.6%
Equity multiple
2.56×
Total profit
$21,753
Equity at exit
$7,440
10-year hold
IRR
43.3%
Equity multiple
5.10×
Total profit
$57,352
Equity at exit
$4,314

Cash invested: $13,972 (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 70586

Home prices YoY
-34.2%
Active inventory
75
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$990 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$31 /mo · $370/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$208
Net cashflow
$469

Break-even live

Break-even rent $397
Max offer price $49,900
Occupancy floor 48%

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
$12,475
Closing costs
$1,497
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. 2026-06-18
    days on market $49,900 Active 7 DOM
  2. 2026-06-17
    days on market $49,900 Active 6 DOM
  3. 2026-06-16
    days on market $49,900 Active 5 DOM
  4. 2026-06-15
    days on market $49,900 Active 4 DOM
  5. 2026-06-13
    days on market $49,900 Active 2 DOM
  6. 2026-06-12
    remarks 556-char remark
  7. 2026-06-12
    pricedays on marketlisting id $49,900 Active 1 DOM
  8. 2026-06-04
    days on market $50,000 Active 528 DOM
  9. 2026-06-02
    days on market $50,000 Active 527 DOM
  10. 2026-06-01
    days on market $50,000 Active 526 DOM
  11. 2026-05-31
    days on market $50,000 Active 525 DOM
  12. 2026-05-31
    days on market $50,000 Active 524 DOM
  13. 2026-03-30
    price $50,000 146-char remark
    Show marketing remark (146 chars)

    Motivated Seller and new price!! Check out this three bedroom home in country subdivision on 75' x 144' lot between Ville Platte and Chataignier.

  14. 2025-11-19
    status Active 146-char remark
    Show marketing remark (146 chars)

    Motivated Seller and new price!! Check out this three bedroom home in country subdivision on 75' x 144' lot between Ville Platte and Chataignier.

  15. 2025-11-19
    price $63,500 146-char remark
    Show marketing remark (146 chars)

    Motivated Seller and new price!! Check out this three bedroom home in country subdivision on 75' x 144' lot between Ville Platte and Chataignier.

  16. 2025-06-18
    status Active 146-char remark
    Show marketing remark (146 chars)

    Motivated Seller and new price!! Check out this three bedroom home in country subdivision on 75' x 144' lot between Ville Platte and Chataignier.

  17. 2025-04-28
    price $65,000 146-char remark
    Show marketing remark (146 chars)

    Motivated Seller and new price!! Check out this three bedroom home in country subdivision on 75' x 144' lot between Ville Platte and Chataignier.

  18. 2025-03-24
    price $71,000 146-char remark
    Show marketing remark (146 chars)

    Motivated Seller and new price!! Check out this three bedroom home in country subdivision on 75' x 144' lot between Ville Platte and Chataignier.

  19. 2024-12-19
    listed $75,000 Active 146-char remark
    Show marketing remark (146 chars)

    Motivated Seller and new price!! Check out this three bedroom home in country subdivision on 75' x 144' lot between Ville Platte and Chataignier.

ⓘ 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
$370 · $31/mo
Projected year-2 tax
$370 · $31/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$11,877
− Mortgage interest
−$2,795
− Property taxes
−$370
− Insurance
−$250
− Repairs & maintenance
−$950
− Management
−$950
− Depreciation
−$1,452
Taxable income
$5,110
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,226
After-tax cash flow
$4,396/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
Evangeline Parish
NCES district ID
2200630
Math proficiency
23% ▼ -46.00%
Reading proficiency
36% ▼ -37.00%
Median HH income
$31,769
Composite
24.0/100
National rank
#7774
State rank
#48 of 98 in LA

Livability — Ville Platte

Score
58/100
State rank
#287
US rank
#20634

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
18,939

Population outlook (Evangeline County) Hauer SSP2

Today (2025)
33,019 people
By 2030
32,359 · -2.0%
By 2040
30,860 · -6.5%
By 2050
29,125 · -11.8%
By 2075
24,605 · -25.5%
By 2100
18,499 · -44.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (61%)
Race & ethnicity
White 61% Black 32% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Lithuanian 12% Slovak 1%
Foreign-born
1% · Canada
Languages at home
86% English-only · French/Haitian/Cajun 13% Spanish 1%

Political lean MEDSL · Evangeline

2024 margin
Solid R (+49.1) · D 24.9% · R 74.0% · Other 1.2%
2008→2024 swing
-24.4pp toward R · 2008: -24.7pp · 2024: -49.1pp
All cycles
2024: R+49.1 2020: R+44.7 2016: R+41.3 2012: R+30.7 2008: R+24.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -58.91%
Current HPI
113.4032
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

-33.3% since first listed
7 events — show timeline
  • 2026-03-30 Price Changed $50,000 AcadianaMLS
  • 2025-11-19 Relisted AcadianaMLS
  • 2025-11-19 Price Changed $63,500 AcadianaMLS
  • 2025-06-18 Relisted AcadianaMLS
  • 2025-04-28 Price Changed $65,000 AcadianaMLS
  • 2025-03-24 Price Changed $71,000 AcadianaMLS
  • 2024-12-19 Listed $75,000 AcadianaMLS

Property tax history

+5.2%/yr

Latest (2025): $370 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…