CashFlowRE
Sign in Sign up
112 Dufour St
B+ Composite 77.53
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
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Schools +2.1/10.0

$30,000

112 Dufour St · Moreauville, LA 71355
3 bd · 2.0 ba · 1,296 sqft · Manufactured · 2 Days on market
Built 1999 Fair condition 0.30 ac lot

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

Listing remarks

Investment opportunity in a quiet country setting just outside the city limits! This 1999 double-wide mobile home offers 3 bedrooms and 2 bathrooms with plenty of space and potential for improvement. The property includes a small storage shed and covered parking located in the backyard, adding convenience and functionality. While the home does need repairs and updating, it presents an excellent opportunity for investors, landlords, or buyers looking to renovate and add value. Enjoy the peaceful surroundings of country living while still being within easy reach of town amenities. Call for your private showing today!

Key facts

  • Covered parking
  • Small storage shed
  • 0.3 acre lot

Tags

SMALL STORAGE SHEDCOVERED PARKINGPEACEFUL SURROUNDINGS

Property features AI

Exterior

  • Parking: Carport
  • Home design: Manufactured home
  • Construction: Vinyl siding; Composition roof
  • Exterior features: Workshop; Bounding street: Main Street

Interior

  • Kitchen: Kitchen (details not specified)
  • Bedrooms: Two bedrooms
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating; Central air; Window unit(s) for cooling
  • Interior features: Living room; Dining room; Kitchen; Bedroom 1; Bedroom 2
  • Laundry & utility: Laundry room

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 manufactured listed at $30k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $620 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $30k).

Location & tenants

  • Location reads 63/100 on livability (#204 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A, crime A-; 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.
  • Zoned schools: Plaucheville Elementary School (math 22% / reading 36%, grade F, #348 of 646 statewide, top 54%, 610 students, 55% FRL); Avoyelles High School (math 18% / reading 25%, grade F, #177 of 265 statewide, top 67%, 536 students, 53% FRL) — zoned schools average 54% FRL vs 75% district-wide (21 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 15 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 $3k of equity ($207 loan paydown + $3k appreciation (10.0% 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 (10.0% appreciation + 3.0% rent growth), your $8k cash investment doubles in ~1 year — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 17y 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.
Recommended offer $30,000

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
3.49%
Cap rate
31.10%
Cash-on-cash
88.59%
DSCR
4.94
GRM
2.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
97.8%
Equity multiple
7.65×
Total profit
$55,850
Equity at exit
$27,026
10-year hold
IRR
93.0%
Equity multiple
16.89×
Total profit
$133,441
Equity at exit
$58,283

Cash invested: $8,400 (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 71355

Home prices YoY
8.2%
Active inventory
15
Price-to-rent
2.4×

Monthly cashflow live

Estimated rent
$1,047 medium interval (Pro) →
Mortgage (P&I)
$157
Tax est. 1.5%
$38 /mo · $450/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$220
Net cashflow
$620

Break-even live

Break-even rent $262
Max offer price $30,000
Occupancy floor 36%

Sensitivity live

Price -10% $641 -5% $630 +0% $620 +5% $610 +10% $599
Rent -10% $537 -5% $579 +0% $620 +5% $661 +10% $703
Rate -1.0pp $635 -0.5pp $628 base $620 +0.5pp $612 +1.0pp $604

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
$7,500
Closing costs
$900
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. 2026-06-07
    remarks 622-char remark
  2. 2026-06-07
    listed $30,000 Pending 2 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$12,569
− Mortgage interest
−$1,680
− Property taxes
−$450
− Insurance
−$150
− Repairs & maintenance
−$1,005
− Management
−$1,005
− Depreciation
−$873
Taxable income
$7,404
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,777
After-tax cash flow
$5,664/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This 1999 double-wide mobile home requires moderate renovations to improve its condition and increase its value. The kitchen and bathrooms need significant updates, while the exterior siding and landscaping require attention. With proper renovations, this home has the potential to become a move-in-ready investment property.

Repairs flagged

  • Major Kitchen cabinets — Severe wear and tear, need replacement.
  • Major Bathroom fixtures — Worn and outdated, need replacement.
  • Moderate Exterior siding — Weathered and discolored, needs repainting or replacement.
  • Minor Landscaping — Overgrown and needs trimming and planting.

Value-add opportunities

  • Resale New kitchen cabinets and countertops — Modernizing the kitchen will attract more buyers.
  • Resale New bathroom fixtures and fixtures — Updating bathrooms will improve the home's appeal.
  • Both Paint interior walls and exterior siding — Fresh paint will improve the home's curb appeal and interior.
  • Both Landscaping and yard maintenance — A well-maintained yard will enhance the home's curb appeal and attract more renters.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen cabinets · Severe wear and tear, need replacement. Major $15,000–50,000
Bathroom fixtures · Worn and outdated, need replacement. Major $15,000–50,000
Exterior siding · Weathered and discolored, needs repainting or replacement. Moderate $3,000–15,000
Landscaping · Overgrown and needs trimming and planting. Minor $500–3,000
Total estimated repair cost · 4 items $33,500–118,000

Value-add ROI direction

  • Resale New kitchen cabinets and countertops — Modernizing the kitchen will attract more buyers.
  • Resale New bathroom fixtures and fixtures — Updating bathrooms will improve the home's appeal.
  • Both Paint interior walls and exterior siding — Fresh paint will improve the home's curb appeal and interior.
  • Both Landscaping and yard maintenance — A well-maintained yard will enhance the home's curb appeal and attract more renters.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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 — Moreauville

Score
63/100
State rank
#204
US rank
#16003

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Moreauville, LA
Population (ZIP)
2,192

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 (86%)
Race & ethnicity
White 86% Black 12% Two or more races 2%
Common ancestry
Lithuanian 32% Italian 2% Slovak 1%
Foreign-born
1%
Languages at home
89% English-only · French/Haitian/Cajun 11%

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
▲ 13.03%
Current HPI
172.85
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

+43.5% since first listed
3 events — show timeline
  • 2026-06-05 Pending AcadianaMLS
  • 2026-06-03 Listed $30,000 AcadianaMLS
  • 2009-04-03 Listed $20,900 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…