3 bd · 2.0 ba ·
1,261 sqft ·
Built 1950
· SingleFamily
· Active
· 29 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,101/mo
Mortgage (P&I)
−$577
Tax + insurance
−$88
HOA
−$0
Vac / Maint / Mgmt
−$231
Net cashflow
$204/mo
Annual
$2,451/yr
Cap rate
8.52%
Cash-on-cash
7.96%
DSCR
1.35
1% rule
1.00%
Cash to close
$30,800
Investor read
This is a 3-bed/2.0-bath single-family listed at $110k.
At list price, monthly cash flow is $204 ($2k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $110k).
It's been on market 29 days — a 2% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $108k (1.5% below list) — sets the bar for market timing.
In year one you build about $5k of equity ($761 loan paydown + $4k appreciation (3.6% local appreciation)).
Location reads 65/100 on livability (#139 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A-, health & safety A-; Watch: amenities F, commute F, employment F.
Webster Parish (town): math 17% / reading 26% proficiency, ranked #67 of 98 in LA (top 68%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 44 active listings in the ZIP; 36 units permitted in Webster Parish in 2024 (0 in 5+ unit buildings).
Webster County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
Current owner paid $38k; list at $110k implies a 186% gain — meaningful room to come down on a strong offer.
At projected returns (3.6% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~4 years — after that, you're playing with house money.
By year 8, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Climate carrying-cost: major wind risk, 53% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Cap rate 8.5% vs local median 7.0% in Springhill — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.
Questions for listing agent
Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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-DTC66TDT5H7YZ5
· Data 3 days agocashflowre.app · 2026-05-29