CashFlowRE
Sign in Sign up
607 S Broadway St
C Composite 56.24
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 +24.8/30.0
  • DSCR +8.0/10.0
  • ARV discount +7.0/15.0
  • 1% rule +5.3/10.0
  • Livability +3.1/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$120,000

607 S Broadway St · Jennings, LA 70546
3 bd · 2.0 ba · 1,250 sqft · SingleFamily · 4 Days on market
Built 1951 0.31 ac lot Est $119k · at est.

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

Listing remarks MLS

GREAT STARTER HOME! This 3 bed / 2 bath brick home is located in Jeff Davis Parish. Priced to sell! Home is currently rented and tenant has been there for 2 years. Purchase as your personal home or investment home!

Key facts

  • Oversized yard
  • Updated finishes
  • Central hvac system

Tags

CORNER LOTOVERSIZED YARDUPDATED FINISHESFUNCTIONAL LAYOUTMAJOR UPDATESCENTRAL HVAC SYSTEM

Property features AI

Exterior

  • Parking: Carport with 2 spaces (total 2 parking spaces)
  • Utilities: Public water; Public sewer
  • Home design: Detached single-family residence; Residential property
  • Construction: Brick construction; Slab foundation
  • Exterior features: Brick construction; Slab foundation; Lot approximately 0.31 acres (about 130 x 56 x 54)

Interior

  • Bathrooms: 2 full bathrooms
  • Interior features: Central cooling; Central and electric heating

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 single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $255 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Cap rate 8.8% vs local median 6.2% in Jennings — 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 61/100 on livability (#228 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B; Watch: crime F, amenities F, commute 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.
  • Zoned schools: Jennings Elementary School (math 24% / reading 28%, grade F, #374 of 646 statewide, top 58%, 1,029 students, 79% FRL); Welsh-Roanoke Junior High School (math 28% / reading 41%, grade F, #93 of 218 statewide, top 43%, 204 students, 64% FRL); Jennings High School (math 23% / reading 41%, grade F, #118 of 265 statewide, top 46%, 853 students, 76% FRL) — zoned schools average 73% FRL vs 52% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 120 active listings in the ZIP; 69 units permitted in Jefferson Davis Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $830 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Jefferson Davis County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 7y 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.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: 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 $120,000

Questions for the listing agent

  1. Built in 1951 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.03%
Cap rate
8.84%
Cash-on-cash
9.10%
DSCR
1.40
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$118,750
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
815 Scott St 0.58mi 3/1.0 1,308 (+5%) 2mo $107,000 $82 59
203 N Craig St 0.73mi 3/2.0 1,266 (+1%) 7mo $97,000 $77 58
227 Seagraves 0.56mi 3/1.5 1,166 (-7%) 7mo $80,000 $69 54
223 Allen St 0.58mi 3/2.0 1,200 (-4%) 14mo $13,500 $11 54
722 Granger St 0.62mi 3/2.0 1,365 (+9%) 5mo $156,000 $114 52
122 Winnie St 0.57mi 4/2.0 (+1) 1,200 (-4%) 14mo $125,000 $104 50
610 Davis St 0.64mi 2/2.0 (-1) 1,298 (+4%) 21mo $123,500 $95 41
515 Clara St 0.72mi 3/2.5 1,420 (+14%) 8mo $229,000 $161 35

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
-2.6%
Equity multiple
0.90×
Total profit
$-3,267
Equity at exit
$17,892
10-year hold
IRR
7.1%
Equity multiple
1.53×
Total profit
$17,851
Equity at exit
$10,375

Cash invested: $33,600 (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 70546

Home prices YoY
-31.7%
Active inventory
120
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,233 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$40 /mo · $476/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$255

Break-even live

Break-even rent $910
Max offer price $120,000
Occupancy floor 74%

Sensitivity live

Price -10% $323 -5% $289 +0% $255 +5% $221 +10% $187
Rent -10% $157 -5% $206 +0% $255 +5% $303 +10% $352
Rate -1.0pp $315 -0.5pp $285 base $255 +0.5pp $224 +1.0pp $192

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
$30,000
Closing costs
$3,600
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 4 events

  1. 2026-06-21
    days on market $120,000 Active 4 DOM
  2. 2026-06-19
    days on market $120,000 Active 2 DOM
  3. 2026-06-17
    remarks 693-char remark
  4. 2026-06-17
    listed $120,000 Active 1 DOM

ⓘ 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
$476 · $40/mo
Projected year-2 tax
$660 · $55/mo
Expected delta
+$184/yr (+$15/mo · 38.7%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°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
$14,791
− Mortgage interest
−$6,722
− Property taxes
−$476
− Insurance
−$600
− Repairs & maintenance
−$1,183
− Management
−$1,183
− Depreciation
−$3,491
Taxable income
$1,136
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$273
After-tax cash flow
$2,785/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 — Jennings

Score
61/100
State rank
#228
US rank
#17390

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jennings, LA
Population (ZIP)
15,821

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 (76%)
Race & ethnicity
White 76% Black 15% Two or more races 8% Hispanic / Latino 3%
Common ancestry
Lithuanian 14% Italian 1% Slovak 1%
Foreign-born
1% · Canada, Vietnam
Languages at home
92% English-only · French/Haitian/Cajun 6% Spanish 2%

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
▼ -68.56%
Current HPI
147.6391
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

+144.9% since first listed
3 events — show timeline
  • 2026-06-17 Listed $120,000 GBRMLS
  • 2020-05-08 Sold (MLS) SWLAR
  • 2019-10-28 Listed $49,000 SWLAR

Property tax history

+4.5%/yr

Latest (2025): $476 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…