CashFlowRE
Sign in Sign up
801 East Main St
C- Composite 53.01
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 +18.8/30.0
  • ARV discount +7.5/15.0
  • Appreciation +6.6/10.0
  • DSCR +5.9/10.0
  • 1% rule +4.4/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0

$139,900

801 East Main St · Winnfield, LA 71483
6 bd · 6.5 ba · 4,256 sqft · SingleFamily · 40 Days on market
Built 1907 1.00 ac lot ↓ 15% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This grand 1907 home, perfectly situated on Main Street, was once a charming Bed & Breakfast and is ready for its next chapter. Featuring 6 Spacious bedrooms and 6.5 bathrooms this spacious property offers timeless character with room to make it even more charming than it was. While the home does need some repairs it presents incredible potential for someone or an organization with a vision-whether you're looking to restore its former bed & breakfast charm, create a stunning private residence, or invest in something truly unique. Rich in history and full of opportunity, this property is being sold as-is and is available for cash or conventional financing. Don't miss out on a cha

Key facts

  • 1 acre lot
  • Pool
  • Built 1907

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 6-bed/6.5-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $140 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $131k (6.5% below list).
  • Recommended offer: $131k (6.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 57/100 on livability (#319 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: health & safety C-, crime F, amenities F.
  • Winn Parish (rural): math 20% / reading 30% proficiency, ranked #61 of 98 in LA (top 62%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 28 active listings in the ZIP; 1 units permitted in Winn Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($967 loan paydown + $4k appreciation (3.2% local appreciation)).
  • Winn County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.2% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 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 1907 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $130,808 (6.5% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1907 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.94%
Cap rate
7.49%
Cash-on-cash
4.29%
DSCR
1.19
GRM
8.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

3.19% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.0%
Equity multiple
1.69×
Total profit
$27,141
Equity at exit
$64,383
10-year hold
IRR
13.9%
Equity multiple
3.10×
Total profit
$82,389
Equity at exit
$100,386

Cash invested: $39,172 (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 71483

Home prices YoY
3.9%
Active inventory
28
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,308 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$101 /mo · $1,216/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$140

Break-even live

Break-even rent $1,131
Max offer price $139,900
Occupancy floor 84%

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
$34,975
Closing costs
$4,197
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 18 events

  1. 2026-06-18
    days on market $139,900 Active 40 DOM
  2. 2026-06-17
    days on market $139,900 Active 39 DOM
  3. 2026-06-16
    days on market $139,900 Active 38 DOM
  4. 2026-06-15
    days on market $139,900 Active 37 DOM
  5. 2026-06-13
    days on market $139,900 Active 35 DOM
  6. 2026-06-12
    days on market $139,900 Active 34 DOM
  7. 2026-06-09
    days on market $139,900 Active 31 DOM
  8. 2026-06-08
    days on market $139,900 Active 30 DOM
  9. 2026-06-07
    days on market $139,900 Active 29 DOM
  10. 2026-06-07
    days on market $139,900 Active 28 DOM
  11. 2026-06-04
    days on market $139,900 Active 25 DOM
  12. 2026-06-02
    days on market $139,900 Active 24 DOM
  13. 2026-06-01
    days on market $139,900 Active 23 DOM
  14. 2026-05-31
    days on market $139,900 Active 22 DOM
  15. 2026-05-31
    days on market $139,900 Active 21 DOM
  16. 2026-04-21
    status Pending
  17. 2026-03-31
    listed $139,900 Active
  18. 2019-11-27
    listed $165,000

ⓘ 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
$1,216 · $101/mo
Projected year-2 tax
$1,216 · $101/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,697
− Mortgage interest
−$7,837
− Property taxes
−$1,216
− Insurance
−$700
− Repairs & maintenance
−$1,256
− Management
−$1,256
− Depreciation
−$4,070
Taxable loss
−$636
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$153
After-tax cash flow
$1,834/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
Winn Parish
NCES district ID
2202010
Math proficiency
20% ▼ -38.00%
Reading proficiency
30% ▼ -39.00%
Median HH income
$32,872
Composite
20.39/100
National rank
#8592
State rank
#61 of 98 in LA

Livability — Winnfield

Score
57/100
State rank
#319
US rank
#21768

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Winnfield, LA
Population (ZIP)
9,360

Population outlook (Winn County) Hauer SSP2

Today (2025)
13,367 people
By 2030
12,675 · -5.2%
By 2040
11,391 · -14.8%
By 2050
10,231 · -23.5%
By 2075
7,699 · -42.4%
By 2100
5,547 · -58.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 53% Black 35% Hispanic / Latino 10% Two or more races 4%
Hispanic origin (detail)
Mexican 2% Cuban 2%
Common ancestry
Lithuanian 3% Slovak 2% Serbian 1%
Foreign-born
7% · Canada, Jamaica
Languages at home
92% English-only · Spanish 4% Other Indo-European 1% French/Haitian/Cajun 1%

Political lean MEDSL · Winn

2024 margin
Solid R (+54.4) · D 22.4% · R 76.8%
2008→2024 swing
-16.2pp toward R · 2008: -38.2pp · 2024: -54.4pp
All cycles
2024: R+54.4 2020: R+49.4 2016: R+46.5 2012: R+40.1 2008: R+38.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.19%
Current HPI
84.0519
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

-15.2% since first listed
3 events — show timeline
  • 2026-04-21 Pending AcadianaMLS
  • 2026-03-31 Listed $139,900 AcadianaMLS
  • 2019-11-27 Listed $165,000 AcadianaMLS

Property tax history

-1.1%/yr

Latest (2025): $1,216 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…