CashFlowRE
Sign in Sign up
609 N Lee St
D+ Composite 47.15
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.9/30.0
  • DSCR +4.5/10.0
  • 1% rule +3.0/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$143,500

609 N Lee St · Marksville, LA 71351
3 bd · 1.0 ba · 1,408 sqft · SingleFamily · 57 Days on market
Built 2004 0.29 ac lot Est $176k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Right in the heart of Marksville, LA, this charming 3-bedroom, 1-bath brick home welcomes its new owners. Once inside you will find beautiful vinyl plank flooring throughout, complemented by modern fixtures and a fresh, contemporary design that creates a bright and inviting atmosphere. The functional layout provides comfortable living space with natural lighting and a cozy atmosphere. Step outside to enjoy the spacious yard, complete with a convenient storage shed AND an additional outside building equipped with electricity that can be used for a workshop, office, hobby space, or extra storage. Whether you're a first-time homebuyer or downsizing, this property combines comfort, charm, and p

Key facts

  • Natural lighting
  • Storage shed
  • Functional layout

Tags

VINYL PLANK FLOORINGSTORAGE SHEDNATURAL LIGHTINGFUNCTIONAL LAYOUT

Property features AI

Finance

  • Other: Property is located between Peterman and Tarleton (directions)

Exterior

  • Parking: Carport
  • Utilities: Electric service: Entergy
  • Home design: Single family residence
  • Exterior features: Composition roof; Workshop on property

Interior

  • Kitchen: Kitchen (details not specified)
  • Bedrooms: Bedroom 1; Bedroom 2; Bedroom 3; Bedroom 4
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Living room; Dining room
  • Laundry & utility: Laundry 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/1.0-bath single-family listed at $144k.

Deal economics

  • At list price, monthly cash flow is $41 ($490/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 $115k (19.8% below list).
  • Recommended offer: $115k (19.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 52/100 on livability (#415 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: health & safety C-, schools D, crime F.
  • Avoyelles Parish (rural): math 22% / reading 30% proficiency, ranked #56 of 98 in LA (top 57%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 75 active listings in the ZIP; 15 units permitted in Avoyelles Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $992 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Avoyelles County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($139k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 15y 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.
  • Current owner paid $118k; 22% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $115,152 (19.8% below list)

Questions for the listing agent

  1. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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. 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?
  6. 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.
  7. 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.
  8. 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
0.80%
Cap rate
6.63%
Cash-on-cash
1.22%
DSCR
1.05
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$176,000
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
124 Market St 0.19mi 3/1.5 1,498 (+6%) 0mo $145,000 $97 78
633 Oak Ridge Dr 0.17mi 3/2.0 1,594 (+13%) 1mo $200,000 $125 65

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
-14.4%
Equity multiple
0.48×
Total profit
$-20,713
Equity at exit
$21,396
10-year hold
IRR
-5.7%
Equity multiple
0.63×
Total profit
$-14,927
Equity at exit
$12,407

Cash invested: $40,180 (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 71351

Active inventory
75
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,152 medium interval (Pro) →
Mortgage (P&I)
$753
Tax from tax record
$57 /mo · $679/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$242
Net cashflow
$41

Break-even live

Break-even rent $1,100
Max offer price $143,500
Occupancy floor 91%

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
$35,875
Closing costs
$4,305
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 25 events

  1. 2026-06-19
    days on market $143,500 Active 57 DOM
  2. 2026-06-18
    days on market $143,500 Active 56 DOM
  3. 2026-06-17
    days on market $143,500 Active 55 DOM
  4. 2026-06-16
    days on market $143,500 Active 54 DOM
  5. 2026-06-15
    days on market $143,500 Active 53 DOM
  6. 2026-06-14
    days on market $143,500 Active 51 DOM
  7. 2026-06-13
    days on market $143,500 Active 50 DOM
  8. 2026-06-10
    days on market $143,500 Active 48 DOM
  9. 2026-06-09
    days on market $143,500 Active 47 DOM
  10. 2026-06-08
    days on market $143,500 Active 46 DOM
  11. 2026-06-07
    days on market $143,500 Active 45 DOM
  12. 2026-06-03
    days on market $143,500 Active 41 DOM
  13. 2026-06-02
    days on market $143,500 Active 40 DOM
  14. 2026-06-01
    days on market $143,500 Active 39 DOM
  15. 2026-05-31
    days on market $143,500 Active 38 DOM
  16. 2026-05-30
    days on market $143,500 Active 37 DOM
  17. 2026-05-08
    status Active
  18. 2026-04-26
    status Pending
  19. 2026-04-10
    listed $143,500 Active
  20. 2014-10-30
    soldstatus $118,000
  21. 2014-08-08
    listed $120,000
  22. 2014-03-27
    listed $135,000
  23. 2012-03-08
    soldstatus $105,000
  24. 2011-01-14
    listed $115,000
  25. 2004-12-22
    soldstatus $77,500

ⓘ 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
$679 · $57/mo
Projected year-2 tax
$789 · $66/mo
Expected delta
+$110/yr (+$9/mo · 16.2%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 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
$13,818
− Mortgage interest
−$8,038
− Property taxes
−$679
− Insurance
−$718
− Repairs & maintenance
−$1,105
− Management
−$1,105
− Depreciation
−$4,175
Taxable loss
−$2,002
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$480
After-tax cash flow
$970/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
Avoyelles Parish
NCES district ID
2200150
Math proficiency
22% ▼ -32.00%
Reading proficiency
30% ▼ -29.00%
Median HH income
$33,891
Composite
21.32/100
National rank
#8378
State rank
#56 of 98 in LA

Livability — Marksville

Score
52/100
State rank
#415
US rank
#25114

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Marksville, LA
Population (ZIP)
11,494

Population outlook (Avoyelles County) Hauer SSP2

Today (2025)
39,084 people
By 2030
37,784 · -3.3%
By 2040
35,049 · -10.3%
By 2050
32,225 · -17.5%
By 2075
25,695 · -34.3%
By 2100
18,985 · -51.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (62%)
Race & ethnicity
White 62% Black 25% Two or more races 8% Hispanic / Latino 2% Native American 2% Asian 1%
Common ancestry
Lithuanian 22% Iranian 1%
Foreign-born
2% · Canada, China, Vietnam
Languages at home
91% English-only · French/Haitian/Cajun 7% Spanish 1% Chinese 1%

Political lean MEDSL · Avoyelles

2024 margin
Solid R (+43.1) · D 27.8% · R 71.0% · Other 1.2%
2008→2024 swing
-20.1pp toward R · 2008: -23.1pp · 2024: -43.1pp
All cycles
2024: R+43.1 2020: R+40.8 2016: R+37.0 2012: R+27.0 2008: R+23.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -66.16%
Current HPI
95.5318
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

+85.2% since first listed
9 events — show timeline
  • 2026-05-08 Relisted AcadianaMLS
  • 2026-04-26 Pending AcadianaMLS
  • 2026-04-10 Listed $143,500 AcadianaMLS
  • 2014-10-30 Sold (Public Records) $118,000 Public Records
  • 2014-08-08 Listed $120,000 AcadianaMLS
  • 2014-03-27 Listed $135,000 AcadianaMLS
  • 2012-03-08 Sold (Public Records) $105,000 Public Records
  • 2011-01-14 Listed $115,000 AcadianaMLS
  • 2004-12-22 Sold (Public Records) $77,500 Public Records

Property tax history

+1.2%/yr

Latest (2025): $679 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…