1 bd · 1.5 ba ·
900 sqft ·
Built 1950
· SingleFamily
· Active
· 131 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$834/mo
Mortgage (P&I)
−$357
Tax + insurance
−$55
HOA
−$0
Vac / Maint / Mgmt
−$175
Net cashflow
$247/mo
Annual
$2,965/yr
Cap rate
10.65%
Cash-on-cash
15.57%
DSCR
1.69
1% rule
1.23%
Cash to close
$19,040
Investor read
This is a 1-bed/1.5-bath single-family listed at $68k.
At list price, monthly cash flow is $247 ($3k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($834 rent vs $68k).
It's been on market 131 days — a 12% lower offer ($60k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $60k (12.0% below list) — sets the bar for market timing.
In year one you build about $2k of equity ($470 loan paydown + $2k appreciation (2.9% local appreciation)).
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.
Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 41 active listings in the ZIP; 15 units permitted in Avoyelles Parish in 2024 (0 in 5+ unit buildings).
Avoyelles County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
3 sale attempts since 3y 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.
At projected returns (2.9% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~4 years — after that, you're playing with house money.
Questions for listing agent
It's been on market 131 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
CashFlowRE · CFR-DJV9FR93D6MMTH
· Data 3 weeks agocashflowre.app · 2026-05-29