CashFlowRE
Sign in Sign up
2708 Highway 154
D+ Composite 49.95
Why this score? — see what drove the D+ 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 +15.7/30.0
  • ARV discount +7.5/15.0
  • Appreciation +6.7/10.0
  • DSCR +4.8/10.0
  • Schools +3.8/10.0
  • Livability +3.4/5.0
  • 1% rule +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$160,000

2708 Highway 154 · Haughton, LA 71051
3 bd · 2.0 ba · 1,296 sqft · Manufactured public records · 26 Days on market
Built 2010 11 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor special! Located on 11-acres with many mature trees. Just a short distance to Lake Bistineau. New roof.

Key facts

  • 11-acres
  • Mature trees
  • 11 acre lot

Tags

11-ACRESMATURE TREES

Property features AI

Finance

  • Other: Parcel number: 116276
  • Financial info: Listing terms: Cash or Conventional; Treat as clear loan type; No second mortgage
  • HOA & community: No homeowners association

Exterior

  • Parking: Open parking
  • Utilities: Septic system; Other utilities; No municipal utility district
  • Home design: Manufactured home; Single-story (one level); Residential property
  • Construction: Built in 2010; Preowned
  • Exterior features: Acreage lot; 11 acres; Rural setting; Directions: GPS - slow down as you approach or you'll pass the driveway - keep going straight until you see the trailer - vegetation is thick

Interior

  • Kitchen: Dishwasher; Electric range; Kitchen island; Breakfast bar; Built-in cabinets; Eat-in kitchen
  • Bedrooms: 3 bedrooms (primary bedroom on level 1)
  • Bathrooms: 2 full bathrooms
  • Interior features: Open floorplan; Eat-in kitchen; One living area; One dining area; Room count: 3

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 manufactured listed at $160k.

Deal economics

  • At list price, monthly cash flow is $70 ($835/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 $130k (18.9% below list).
  • Recommended offer: $130k (18.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 5.4% in Haughton — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 67/100 on livability (#105 in LA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, amenities F, commute F.
  • Bossier Parish (urban): math 40% / reading 47% proficiency, ranked #17 of 98 in LA (top 17%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 16 active listings in the ZIP; 716 units permitted in Bossier Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($1k loan paydown + $6k appreciation (3.5% local appreciation)).
  • Bossier County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (3.5% appreciation + 3.0% rent growth), your $45k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($158k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 70% 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.
Recommended offer $129,751 (18.9% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.81%
Cap rate
6.81%
Cash-on-cash
1.86%
DSCR
1.08
GRM
10.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

3.48% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
10.5%
Equity multiple
1.62×
Total profit
$27,700
Equity at exit
$76,268
10-year hold
IRR
12.5%
Equity multiple
2.95×
Total profit
$87,385
Equity at exit
$121,017

Cash invested: $44,800 (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 71051

Home prices YoY
2.1%
Active inventory
16
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,298 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$50 /mo · $596/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$272
Net cashflow
$70

Break-even live

Break-even rent $1,209
Max offer price $160,000
Occupancy floor 90%

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
$40,000
Closing costs
$4,800
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 16 events

  1. 2026-06-19
    price $160,000 Active 26 DOM
  2. 2026-06-18
    days on market $170,000 Active 26 DOM
  3. 2026-06-17
    days on market $170,000 Active 25 DOM
  4. 2026-06-16
    days on market $170,000 Active 24 DOM
  5. 2026-06-15
    days on market $170,000 Active 23 DOM
  6. 2026-06-14
    days on market $170,000 Active 21 DOM
  7. 2026-06-13
    days on market $170,000 Active 20 DOM
  8. 2026-06-10
    days on market $170,000 Active 18 DOM
  9. 2026-06-09
    days on market $170,000 Active 17 DOM
  10. 2026-06-08
    days on market $170,000 Active 16 DOM
  11. 2026-06-07
    days on market $170,000 Active 15 DOM
  12. 2026-06-02
    days on market $170,000 Active 10 DOM
  13. 2026-06-01
    days on market $170,000 Active 9 DOM
  14. 2026-05-31
    days on market $170,000 Active 8 DOM
  15. 2026-05-30
    days on market $170,000 Active 7 DOM
  16. 2026-05-23
    listed $170,000 Active

ⓘ 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
$596 · $50/mo
Projected year-2 tax
$880 · $73/mo
Expected delta
+$284/yr (+$24/mo · 47.5%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 70% 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
$15,570
− Mortgage interest
−$8,962
− Property taxes
−$596
− Insurance
−$800
− Repairs & maintenance
−$1,246
− Management
−$1,246
− Depreciation
−$4,655
Taxable loss
−$1,935
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$464
After-tax cash flow
$1,300/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
Bossier Parish
NCES district ID
2200270
Math proficiency
40% ▼ -32.00%
Reading proficiency
47% ▼ -28.00%
Median HH income
$51,326
Composite
37.5/100
National rank
#4402
State rank
#17 of 98 in LA

Livability — Haughton

Score
67/100
State rank
#105
US rank
#10251

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
21,192
Population (ZIP)
2,683

Population outlook (Bossier County) Hauer SSP2

Today (2025)
143,247 people
By 2030
151,802 · +6.0%
By 2040
168,194 · +17.4%
By 2050
183,533 · +28.1%
By 2075
217,009 · +51.5%
By 2100
230,091 · +60.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Black 27% Native American 2%
Common ancestry
Slovak 5% Lithuanian 2% Romanian 1%
Languages at home
99% English-only · French/Haitian/Cajun 1%

Political lean MEDSL · Bossier

2024 margin
Solid R (+43.3) · D 27.7% · R 71.0% · Other 1.3%
2008→2024 swing
+0.3pp no change · 2008: -43.7pp · 2024: -43.3pp
All cycles
2024: R+43.3 2020: R+41.0 2016: R+45.8 2012: R+45.4 2008: R+43.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.48%
Current HPI
168.2645
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

1 event — show timeline
  • 2026-05-23 Listed $170,000 NTREIS

Property tax history

+10.9%/yr

Latest (2025): $596 · -32.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…