CashFlowRE
Sign in Sign up
2300 Rainbow Dr
C Composite 56.7
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 +18.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.7/10.0
  • Rent growth +4.7/5.0
  • 1% rule +4.1/10.0
  • Livability +3.4/5.0
  • Schools +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,900

2300 Rainbow Dr · Claiborne, LA 71291
4 bd · 2.0 ba · 2,093 sqft · SingleFamily public records · 287 Days on market
Built 1972 0.38 ac lot $96/sqft · 20% below area Est $250k · 20% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 3-bedroom, 1.5-bath home located in the desirable Lindsey’s Country Subdivision. Many key updates have already been completed, including a newer roof, water heater, and HVAC system — leaving just the finishing touches for you to make it your own! This home offers two spacious living areas — a living room and a family room — providing plenty of space for entertaining family and friends. The kitchen features a convection oven, perfect for the chef in your household. Off the primary bedroom, you’ll find a versatile bonus room that could serve as a home office, nursery, or hobby space. Outside, enjoy a fenced backyard with convenient storage for your outdoor tools and equipment. With a little TLC, this home can truly shine! Seller is willing to offer concessions to prospective buyers in lieu of cosmetic updates with an acceptable offer. Call your real estate professional today to schedule your private showing!

Key facts

  • Newer roof
  • Water heater
  • Versatile bonus room

Tags

NEWER ROOFWATER HEATERHVAC SYSTEMTWO SPACIOUS LIVING AREASCONVECTION OVENVERSATILE BONUS 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 4-bed/2.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $177 ($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 $182k (9.1% below list).
  • Recommended offer: $176k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 4.0% in Claiborne — 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 67/100 on livability (#109 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment A-; Watch: schools D+, crime D+, health & safety D.
  • Ouachita Parish (suburban): math 31% / reading 45% proficiency, ranked #26 of 98 in LA (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+8.9%/yr); 199 active listings in the ZIP; 345 units permitted in Ouachita Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($72k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $56k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 287 days — a 12% lower offer ($176k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 9y 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

  • Climate carrying-cost: major wind risk, 74% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $175,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 287 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. Crime grade is D 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?
  7. 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.
  8. 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.
  9. 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
0.91%
Cap rate
7.35%
Cash-on-cash
3.79%
DSCR
1.17
GRM
9.2

CMA / ARV

ARV (median comp)
$250,457
List price
$199,900
Delta
-20.19%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1509 Dean Chapel Rd 0.18mi 4/2.5 2,055 (-2%) 3mo $284,000 $138 84
2044 Arkansas Rd 0.36mi 4/2.5 2,050 (-2%) 3mo $286,900 $140 75
104 Delane Dr 0.11mi 3/2.0 (-1) 1,920 (-8%) 3mo $252,000 $131 73
2004 Carter St 0.29mi 3/2.0 (-1) 2,256 (+8%) 4mo $170,000 $75 65
108 Lark Ln 0.33mi 3/2.0 (-1) 1,929 (-8%) 17mo $244,000 $126 52
126 Steeplechase Cir 0.50mi 3/2.0 (-1) 1,873 (-10%) 3mo $285,000 $152 52
115 Mizell Ln 0.40mi 3/2.0 (-1) 1,831 (-12%) 18mo $242,000 $132 40
100 Jessica Pl 0.71mi 3/2.5 (-1) 2,210 (+6%) 15mo $287,000 $130 38
115 Olde Town Cir 0.69mi 3/2.0 (-1) 1,822 (-13%) 17mo $350,000 $192 27

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-5.3%
Equity multiple
0.79×
Total profit
$-11,580
Equity at exit
$29,806
10-year hold
IRR
9.2%
Equity multiple
1.86×
Total profit
$47,929
Equity at exit
$17,284

Cash invested: $55,972 (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 71291

Home prices YoY
-30.2%
Rents YoY
8.9%
Active inventory
199
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,817 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$127 /mo · $1,529/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$382
Net cashflow
$177

Break-even live

Break-even rent $1,594
Max offer price $199,900
Occupancy floor 85%

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
$49,975
Closing costs
$5,997
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 26 events

  1. 2026-06-19
    days on market $199,900 Active 287 DOM
  2. 2026-06-18
    days on market $199,900 Active 286 DOM
  3. 2026-06-17
    days on market $199,900 Active 285 DOM
  4. 2026-06-16
    days on market $199,900 Active 284 DOM
  5. 2026-06-15
    days on market $199,900 Active 283 DOM
  6. 2026-06-14
    days on market $199,900 Active 281 DOM
  7. 2026-06-13
    days on market $199,900 Active 280 DOM
  8. 2026-06-10
    days on market $199,900 Active 278 DOM
  9. 2026-06-09
    days on market $199,900 Active 277 DOM
  10. 2026-06-08
    days on market $199,900 Active 276 DOM
  11. 2026-06-07
    days on market $199,900 Active 275 DOM
  12. 2026-06-03
    days on market $199,900 Active 271 DOM
  13. 2026-06-02
    days on market $199,900 Active 270 DOM
  14. 2026-06-01
    days on market $199,900 Active 269 DOM
  15. 2026-05-31
    days on market $199,900 Active 268 DOM
  16. 2026-05-30
    days on market $199,900 Active 267 DOM
  17. 2026-02-24
    price $199,900 958-char remark
    Show marketing remark (958 chars)

    Charming 3-bedroom, 1.5-bath home located in the desirable Lindsey’s Country Subdivision. Many key updates have already been completed, including a newer roof, water heater, and HVAC system — leaving just the finishing touches for you to make it your own! This home offers two spacious living areas — a living room and a family room — providing plenty of space for entertaining family and friends. The kitchen features a convection oven, perfect for the chef in your household. Off the primary bedroom, you’ll find a versatile bonus room that could serve as a home office, nursery, or hobby space. Outside, enjoy a fenced backyard with convenient storage for your outdoor tools and equipment. With a little TLC, this home can truly shine! Seller is willing to offer concessions to prospective buyers in lieu of cosmetic updates with an acceptable offer. Call your real estate professional today to schedule your private showing!

  18. 2025-12-01
    price $205,000 958-char remark
    Show marketing remark (958 chars)

    Charming 3-bedroom, 1.5-bath home located in the desirable Lindsey’s Country Subdivision. Many key updates have already been completed, including a newer roof, water heater, and HVAC system — leaving just the finishing touches for you to make it your own! This home offers two spacious living areas — a living room and a family room — providing plenty of space for entertaining family and friends. The kitchen features a convection oven, perfect for the chef in your household. Off the primary bedroom, you’ll find a versatile bonus room that could serve as a home office, nursery, or hobby space. Outside, enjoy a fenced backyard with convenient storage for your outdoor tools and equipment. With a little TLC, this home can truly shine! Seller is willing to offer concessions to prospective buyers in lieu of cosmetic updates with an acceptable offer. Call your real estate professional today to schedule your private showing!

  19. 2025-09-05
    listed $209,900 Active 958-char remark
    Show marketing remark (958 chars)

    Charming 3-bedroom, 1.5-bath home located in the desirable Lindsey’s Country Subdivision. Many key updates have already been completed, including a newer roof, water heater, and HVAC system — leaving just the finishing touches for you to make it your own! This home offers two spacious living areas — a living room and a family room — providing plenty of space for entertaining family and friends. The kitchen features a convection oven, perfect for the chef in your household. Off the primary bedroom, you’ll find a versatile bonus room that could serve as a home office, nursery, or hobby space. Outside, enjoy a fenced backyard with convenient storage for your outdoor tools and equipment. With a little TLC, this home can truly shine! Seller is willing to offer concessions to prospective buyers in lieu of cosmetic updates with an acceptable offer. Call your real estate professional today to schedule your private showing!

  20. 2019-12-23
    soldstatus $202,000
  21. 2018-09-19
    listed $129,900
  22. 2018-05-18
    listed $135,000
  23. 2017-09-22
    listed $163,000
  24. 2012-12-17
    soldstatus $118,000
  25. 2003-09-01
    soldstatus
  26. 2002-09-01
    soldstatus

ⓘ 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
$1,529 · $127/mo
Projected year-2 tax
$1,529 · $127/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 2/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 74% 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
$21,808
− Mortgage interest
−$11,198
− Property taxes
−$1,529
− Insurance
−$1,000
− Repairs & maintenance
−$1,745
− Management
−$1,745
− Depreciation
−$5,815
Taxable loss
−$1,222
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$293
After-tax cash flow
$2,414/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
Ouachita Parish
NCES district ID
2201200
Math proficiency
31% ▼ -38.00%
Reading proficiency
45% ▼ -31.00%
Median HH income
$43,316
Composite
32.14/100
National rank
#5791
State rank
#26 of 98 in LA

Livability — Claiborne

Score
67/100
State rank
#109
US rank
#10626

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Claiborne, LA
County
Ouachita Parish · 118,340 people
Metro
Monroe, LA
Population (ZIP)
35,269
Household income
$71,639
Rent vs Own
33.6% rent · 66.4% own
Severe rent burden
847.0

Population outlook (Ouachita County) Hauer SSP2

Today (2025)
163,370 people
By 2030
165,520 · +1.3%
By 2040
167,652 · +2.6%
By 2050
166,699 · +2.0%
By 2075
156,348 · -4.3%
By 2100
134,102 · -17.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Black 13% Hispanic / Latino 6% Two or more races 3% Asian 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 3% Italian 2% Slovak 1%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 4% Other Indo-European 1%

Political lean MEDSL · Ouachita

2024 margin
Strong R (+27.9) · D 35.5% · R 63.3% · Other 1.2%
2008→2024 swing
-2.7pp toward R · 2008: -25.2pp · 2024: -27.9pp
All cycles
2024: R+27.9 2020: R+23.6 2016: R+25.4 2012: R+20.9 2008: R+25.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -95.15%
Current HPI
220.1737
Rent YoY
▲ 8.93%
Metro
Monroe, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+69.4% since first listed
10 events — show timeline
  • 2026-02-24 Price Changed $199,900 NELABOR
  • 2025-12-01 Price Changed $205,000 NELABOR
  • 2025-09-05 Listed $209,900 NELABOR
  • 2019-12-23 Sold (Public Records) $202,000 Public Records
  • 2018-09-19 Listed $129,900 NELABOR
  • 2018-05-18 Listed $135,000 NELABOR
  • 2017-09-22 Listed $163,000 NELABOR
  • 2012-12-17 Sold (Public Records) $118,000 Public Records
  • 2003-09-01 Sold (Public Records) Public Records
  • 2002-09-01 Sold (Public Records) Public Records

Property tax history

+3.3%/yr

Latest (2025): $1,529 · -1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…