CashFlowRE
Sign in Sign up
316 Mcclure Ave
C- Composite 54.6
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 +15.4/30.0
  • ARV discount +15.0/15.0
  • Appreciation +4.8/10.0
  • DSCR +4.7/10.0
  • Livability +3.4/5.0
  • 1% rule +3.3/10.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$140,000

316 Mcclure Ave · Lake Arthur, LA 70549
4 bd · 1.5 ba · 3,064 sqft · SingleFamily · 318 Days on market
Built 1965 0.25 ac lot $46/sqft · 43% below area Est $245k · 43% under ↓ 3% since listing

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

Listing remarks MLS

Spacious Story-and-a-Half Home with Endless Possibilities Welcome to this beautifully designed story-and-a-half home, where classic charm meets modern versatility. A double carport provides ample covered parking, leading you into a thoughtfully crafted interior filled with timeless elegance and functional spaces. Step inside the formal living area, where a custom crystal chandelier casts a warm glow, creating an inviting space for entertaining and relaxation. The master bedroom, conveniently located on the main level, offers privacy and comfort with an adjacent bath. Nearby, a laundry room and storage closet add to the home's practicality. The heart of the home is the expansive kitchen and dining area, featuring solid wood cabinets that provide both style and abundant storage. For special occasions, the separate dining room, adorned with a crystal chandelier, sets the perfect stage for memorable gatherings. A large game room or bonus space offers endless possibilities--it could be transformed into a home office, creative studio, or home-based business space, catering to your lifestyle needs. The cozy den area is a warm retreat, complete with built-in bookshelves and a wood-burning fireplace, a perfect spot for unwinding. This inviting space also includes a half bath and overlooks the backyard patio, seamlessly blending indoor and outdoor living. Upstairs, a charming staircase leads to three well-appointed bedrooms, each equipped with it own closet, some featuring built-in enhancements for additional storage. A large storage closet ensures ample space for all your organizational needs. With its blend of elegance, functionality, and flexible living spaces, this home is a rare find. Whether you're looking for a warm family retreat or a home that supports your professional and personal lifestyle, this property is ready to welcome you.

Key facts

  • Solid wood cabinets
  • Separate dining room
  • Double carport

Tags

DOUBLE CARPORTCUSTOM CRYSTAL CHANDELIERSOLID WOOD CABINETSSEPARATE DINING ROOMLARGE GAME ROOMBUILT-IN BOOKSHELVES

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 4-bed/1.5-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $-13 ($-159/yr) — negative.
  • To cash-flow at today's rent, offer at most $138k (1.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $116k (17.2% below list).
  • Recommended offer: $116k (17.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 68/100 on livability (#99 in LA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Jefferson Davis Parish (town): math 30% / reading 42% proficiency, ranked #33 of 98 in LA (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 10 active listings in the ZIP; 69 units permitted in Jefferson Davis Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $392 of equity ($968 loan paydown + $-576 appreciation (-0.4% local appreciation)).
  • Jefferson Davis County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 318 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $115,981 (17.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 318 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  3. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.83%
Cap rate
6.75%
Cash-on-cash
1.63%
DSCR
1.07
GRM
10.1

CMA / ARV

ARV (median comp)
$245,367
List price
$140,000
Delta
-42.94%
Verdict
UNDERPRICED
Comps
6 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
102 Kellogg Ave 0.56mi 4/3.0 2,812 (-8%) 21mo $475,000 $169 36

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

Projected returns pro-forma

-0.41% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-4.3%
Equity multiple
0.81×
Total profit
$-7,632
Equity at exit
$37,795
10-year hold
IRR
1.9%
Equity multiple
1.19×
Total profit
$7,631
Equity at exit
$43,210

Cash invested: $39,200 (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 70549

Home prices YoY
-0.3%
Active inventory
10
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,160 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$71 /mo · $847/yr
Insurance
$58
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$244
Net cashflow
$-13

Break-even live

Break-even rent $1,177
Max offer price $137,656
Occupancy floor 96%

Sensitivity live

Price -10% $66 -5% $26 +0% $-13 +5% $-53 +10% $-93
Rent -10% $-105 -5% $-59 +0% $-13 +5% $33 +10% $78
Rate -1.0pp $57 -0.5pp $22 base $-13 +0.5pp $-50 +1.0pp $-86

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
$35,000
Closing costs
$4,200
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 17 events

  1. 2026-06-19
    days on market $140,000 Active 318 DOM
  2. 2026-06-18
    days on market $140,000 Active 317 DOM
  3. 2026-06-17
    days on market $140,000 Active 316 DOM
  4. 2026-06-16
    days on market $140,000 Active 315 DOM
  5. 2026-06-15
    days on market $140,000 Active 314 DOM
  6. 2026-06-14
    days on market $140,000 Active 312 DOM
  7. 2026-06-13
    days on market $140,000 Active 311 DOM
  8. 2026-06-10
    days on market $140,000 Active 309 DOM
  9. 2026-06-09
    days on market $140,000 Active 308 DOM
  10. 2026-06-08
    days on market $140,000 Active 307 DOM
  11. 2026-06-07
    days on market $140,000 Active 306 DOM
  12. 2026-06-02
    days on market $140,000 Active 301 DOM
  13. 2026-06-01
    days on market $140,000 Active 300 DOM
  14. 2026-05-31
    days on market $140,000 Active 299 DOM
  15. 2026-05-30
    days on market $140,000 Active 298 DOM
  16. 2026-05-01
    price $140,000 1862-char remark
    Show marketing remark (1862 chars)

    Spacious Story-and-a-Half Home with Endless Possibilities Welcome to this beautifully designed story-and-a-half home, where classic charm meets modern versatility. A double carport provides ample covered parking, leading you into a thoughtfully crafted interior filled with timeless elegance and functional spaces. Step inside the formal living area, where a custom crystal chandelier casts a warm glow, creating an inviting space for entertaining and relaxation. The master bedroom, conveniently located on the main level, offers privacy and comfort with an adjacent bath. Nearby, a laundry room and storage closet add to the home's practicality. The heart of the home is the expansive kitchen and dining area, featuring solid wood cabinets that provide both style and abundant storage. For special occasions, the separate dining room, adorned with a crystal chandelier, sets the perfect stage for memorable gatherings. A large game room or bonus space offers endless possibilities--it could be transformed into a home office, creative studio, or home-based business space, catering to your lifestyle needs. The cozy den area is a warm retreat, complete with built-in bookshelves and a wood-burning fireplace, a perfect spot for unwinding. This inviting space also includes a half bath and overlooks the backyard patio, seamlessly blending indoor and outdoor living. Upstairs, a charming staircase leads to three well-appointed bedrooms, each equipped with it own closet, some featuring built-in enhancements for additional storage. A large storage closet ensures ample space for all your organizational needs. With its blend of elegance, functionality, and flexible living spaces, this home is a rare find. Whether you're looking for a warm family retreat or a home that supports your professional and personal lifestyle, this property is ready to welcome you.

  17. 2025-04-04
    listed $145,000 Active 1862-char remark
    Show marketing remark (1862 chars)

    Spacious Story-and-a-Half Home with Endless Possibilities Welcome to this beautifully designed story-and-a-half home, where classic charm meets modern versatility. A double carport provides ample covered parking, leading you into a thoughtfully crafted interior filled with timeless elegance and functional spaces. Step inside the formal living area, where a custom crystal chandelier casts a warm glow, creating an inviting space for entertaining and relaxation. The master bedroom, conveniently located on the main level, offers privacy and comfort with an adjacent bath. Nearby, a laundry room and storage closet add to the home's practicality. The heart of the home is the expansive kitchen and dining area, featuring solid wood cabinets that provide both style and abundant storage. For special occasions, the separate dining room, adorned with a crystal chandelier, sets the perfect stage for memorable gatherings. A large game room or bonus space offers endless possibilities--it could be transformed into a home office, creative studio, or home-based business space, catering to your lifestyle needs. The cozy den area is a warm retreat, complete with built-in bookshelves and a wood-burning fireplace, a perfect spot for unwinding. This inviting space also includes a half bath and overlooks the backyard patio, seamlessly blending indoor and outdoor living. Upstairs, a charming staircase leads to three well-appointed bedrooms, each equipped with it own closet, some featuring built-in enhancements for additional storage. A large storage closet ensures ample space for all your organizational needs. With its blend of elegance, functionality, and flexible living spaces, this home is a rare find. Whether you're looking for a warm family retreat or a home that supports your professional and personal lifestyle, this property is ready to welcome you.

ⓘ 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
$847 · $71/mo
Projected year-2 tax
$847 · $71/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 9/10 Extreme FEMA zone X (shaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥109°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 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
$13,918
− Mortgage interest
−$7,842
− Property taxes
−$847
− Insurance
−$1,498
− Repairs & maintenance
−$1,113
− Management
−$1,113
− Depreciation
−$4,073
Taxable loss
−$2,568
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$616
After-tax cash flow
$457/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
Jefferson Davis Parish
NCES district ID
2200810
Math proficiency
30% ▼ -39.00%
Reading proficiency
42% ▼ -33.00%
Median HH income
$40,322
Composite
30.21/100
National rank
#6302
State rank
#33 of 98 in LA

Livability — Lake Arthur

Score
68/100
State rank
#99
US rank
#9980

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lake Arthur, LA
Population (ZIP)
3,580

Population outlook (Jefferson Davis County) Hauer SSP2

Today (2025)
31,015 people
By 2030
30,563 · -1.5%
By 2040
29,639 · -4.4%
By 2050
28,456 · -8.3%
By 2075
25,521 · -17.7%
By 2100
21,787 · -29.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Black 4% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Lithuanian 25% Slovak 1%
Foreign-born
0%
Languages at home
95% English-only · French/Haitian/Cajun 4%

Political lean MEDSL · Jefferson Davis

2024 margin
Solid R (+61.1) · D 18.8% · R 79.9% · Other 1.3%
2008→2024 swing
-21.5pp toward R · 2008: -39.7pp · 2024: -61.1pp
All cycles
2024: R+61.1 2020: R+55.4 2016: R+53.9 2012: R+47.6 2008: R+39.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.41%
Current HPI
128.4869
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

-3.4% since first listed
2 events — show timeline
  • 2026-05-01 Price Changed $140,000 SWLAR
  • 2025-04-04 Listed $145,000 SWLAR

Property tax history

+2.1%/yr

Latest (2025): $847 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…