CashFlowRE
Sign in Sign up
519 Fred Scott Rd
C+ Composite 60.74
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 +22.4/30.0
  • Appreciation +8.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +7.2/10.0
  • 1% rule +5.0/10.0
  • Livability +3.2/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$120,000

519 Fred Scott Rd · Pollock, LA 71467
3 bd · 2.0 ba · 1,631 sqft · SingleFamily · 14 Days on market
Built 1978 6.50 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Two-story home on 6.5 Acres-Great investment opportunity. This two-story home offers a solid structure and plenty of potential for the right buyer. The home will require repairs and updates, making it best suited for cash buyers or renovation financing. The expansive acreage provides ample room for livestock, gardening, or future investments. With a peaceful rural setting and plenty of space to make it your own, this property presents and excellent opportunity for investors, flippers, or buyers looking to create their dream country home.

Key facts

  • Expansive acreage
  • 6.5 acres
  • Two story home

Tags

TWO STORY HOME6.5 ACRESSOLID STRUCTUREEXPANSIVE ACREAGEPEACEFUL RURAL SETTING

Property features AI

Exterior

  • Utilities: Propane
  • Home design: Single family residence
  • Construction: Wood siding; Metal roof
  • Exterior features: Acreage lot; Directions: take Monroe Hwy, turn right on Abe Hall Rd, turn left on LA-524, turn right on Fred Scott Rd, turn right in driveway

Interior

  • Bedrooms: Bedroom 1; Bedroom 2
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Living Room; Dining Room

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 $200 ($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 $120k (0.4% below list).
  • Recommended offer: $120k (0.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 63/100 on livability (#202 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools B+; Watch: employment C-, health & safety C-, crime F.
  • Grant Parish (rural): math 27% / reading 34% proficiency, ranked #43 of 98 in LA (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 39 active listings in the ZIP; 5 units permitted in Grant Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($830 loan paydown + $7k appreciation (5.9% local appreciation)).
  • Grant County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (5.9% appreciation + 3.0% rent growth), your $34k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $119,533 (0.4% below list)

Questions for the listing agent

  1. Built in 1978 — 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. 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?
  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
1.00%
Cap rate
8.30%
Cash-on-cash
7.16%
DSCR
1.32
GRM
8.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

5.92% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
21.1%
Equity multiple
2.39×
Total profit
$46,777
Equity at exit
$74,798
10-year hold
IRR
20.2%
Equity multiple
4.80×
Total profit
$127,686
Equity at exit
$135,093

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 71467

Home prices YoY
4.1%
Active inventory
39
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,195 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$65 /mo · $775/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$251
Net cashflow
$200

Break-even live

Break-even rent $942
Max offer price $120,000
Occupancy floor 78%

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 12 events

  1. 2026-06-19
    days on market $120,000 Active 14 DOM
  2. 2026-06-18
    days on market $120,000 Active 13 DOM
  3. 2026-06-17
    days on market $120,000 Active 12 DOM
  4. 2026-06-16
    days on market $120,000 Active 11 DOM
  5. 2026-06-15
    days on market $120,000 Active 10 DOM
  6. 2026-06-14
    days on market $120,000 Active 8 DOM
  7. 2026-06-13
    days on market $120,000 Active 7 DOM
  8. 2026-06-10
    days on market $120,000 Active 5 DOM
  9. 2026-06-09
    days on market $120,000 Active 4 DOM
  10. 2026-06-08
    days on market $120,000 Active 3 DOM
  11. 2026-06-07
    remarks 543-char remark
  12. 2026-06-07
    listed $120,000 Active 2 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
$775 · $65/mo
Projected year-2 tax
$775 · $65/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$14,344
− Mortgage interest
−$6,722
− Property taxes
−$775
− Insurance
−$600
− Repairs & maintenance
−$1,148
− Management
−$1,148
− Depreciation
−$3,491
Taxable income
$461
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$111
After-tax cash flow
$2,294/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
Grant Parish
NCES district ID
2200690
Math proficiency
27% ▼ -41.00%
Reading proficiency
34% ▼ -40.00%
Median HH income
$39,458
Composite
25.59/100
National rank
#7420
State rank
#43 of 98 in LA

Livability — Pollock

Score
63/100
State rank
#202
US rank
#15723

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
8,087

Population outlook (Grant County) Hauer SSP2

Today (2025)
22,478 people
By 2030
22,656 · +0.8%
By 2040
22,488 · +0.0%
By 2050
21,631 · -3.8%
By 2075
18,569 · -17.4%
By 2100
14,621 · -35.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (66%)
Race & ethnicity
White 66% Black 18% Hispanic / Latino 13% Two or more races 2% Native American 2%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 2% Slovak 2%
Foreign-born
8% · Canada, Vietnam
Languages at home
87% English-only · Spanish 11% French/Haitian/Cajun 1%

Political lean MEDSL · Grant

2024 margin
Solid R (+76.8) · D 11.0% · R 87.9% · Other 1.1%
2008→2024 swing
-13.4pp toward R · 2008: -63.5pp · 2024: -76.8pp
All cycles
2024: R+76.8 2020: R+74.1 2016: R+70.6 2012: R+65.3 2008: R+63.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.92%
Current HPI
151.4091
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
  • 2026-06-05 Listed $120,000 AcadianaMLS

Property tax history

-0.3%/yr

Latest (2025): $775 · -3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…