CashFlowRE
Sign in Sign up
1237 Jesse B Rd
C- Composite 53.44
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 +22.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.3/10.0
  • 1% rule +5.9/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$119,000

1237 Jesse B Rd · Lawtell, LA 70525
4 bd · 2.0 ba · 1,640 sqft · Manufactured · 117 Days on market
Built 2000 0.99 ac lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this beautiful 2000 Skyline-Bristol Creek Mobile Home! With its fresh updates, desirable features, and unrestricted property, it's a rare find. Situated on a spacious .99-acre lot, this home offers plenty of room to enjoy peaceful country living. Step inside and you'll be greeted by a fresh and inviting atmosphere. The entire home has been freshly painted, creating a clean and modern look. With new flooring throughout, you can move in and start enjoying this home immediately. The layout of this 28x60 mobile home provides ample space for comfortable living. The well-designed floor plan includes spacious rooms that offer both functionality and a cozy ambiance.Whether you're relaxing in the living room, cooking in the kitchen, or unwinding in the bedrooms, you'll appreciate the comfort and convenience this home provides.One of the standout features of this property is the charming back porch. It's the perfect spot to enjoy your morning coffee or evening gatherings with family and friends. Imagine lounging on your favorite chair, taking in the serene surroundings and enjoying the fresh country air. Being situated on a lot with no restrictions opens up numerous possibilities. If you've always dreamed of having a workshop or need extra space for your hobbies, this property gives you the freedom to make it a reality. In addition to the wonderful features of the home itself, the location offers the best of both worlds - the tranquility of quiet country living and the convenience of nearby amenities. Whether you're looking to explore nature, enjoy outdoor activities, or simply escape the hustle and bustle of city life, this property provides an ideal sanctuary. Don't miss out on the opportunity to own this move-in ready mobile home Whether you're relaxing in the living room, cooking in the kitchen, or unwinding in the bedrooms, you'll appreciate the comfort and convenience this home provides.One of the standout features of this property is the charming back porch. It's the perfect spot to enjoy your morning coffee or evening gatherings with family and friends. Imagine lounging on your favorite chair, taking in the serene surroundings and enjoying the fresh country air. Being situated on a lot with no restrictions opens up numerous possibilities. If you've always dreamed of having a workshop or need extra space for your hobbies, this property gives you the freedom to make it a reality. In addition to the wonderful features of the home itself, the location offers the best of both worlds - the tranquility of quiet country living and the convenience of nearby amenities. Whether you're looking to explore nature, enjoy outdoor activities, or simply escape the hustle and bustle of city life, this property provides an ideal sanctuary. Don't miss out on the opportunity to own this move-in ready mobile home

Key facts

  • Charming back porch
  • Spacious lot
  • Move in ready

Tags

SPACIOUS LOTCHARMING BACK PORCHMOVE IN READY

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 manufactured listed at $119k.

Deal economics

  • At list price, monthly cash flow is $203 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $119k).
  • Recommended offer: $108k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 60/100 on livability (#248 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: employment C-, crime F, amenities F.
  • St. Landry Parish (town): math 20% / reading 33% proficiency, ranked #54 of 98 in LA (top 55%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 123 active listings in the ZIP; 142 units permitted in St. Landry Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $823 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • St. Landry County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 117 days — a 9% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 19y 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 $14k; list at $119k implies a 750% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wind risk, 99% 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 $108,290 (9.0% below list)

Questions for the listing agent

  1. It's been on market 117 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
1.09%
Cap rate
8.34%
Cash-on-cash
7.31%
DSCR
1.33
GRM
7.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-5.1%
Equity multiple
0.81×
Total profit
$-6,331
Equity at exit
$17,743
10-year hold
IRR
4.6%
Equity multiple
1.34×
Total profit
$11,219
Equity at exit
$10,289

Cash invested: $33,320 (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 70525

Home prices YoY
-31.6%
Active inventory
123
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,298 medium interval (Pro) →
Mortgage (P&I)
$624
Tax est. 1.5%
$149 /mo · $1,785/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$203

Break-even live

Break-even rent $1,041
Max offer price $119,000
Occupancy floor 79%

Sensitivity live

Price -10% $285 -5% $244 +0% $203 +5% $162 +10% $121
Rent -10% $101 -5% $152 +0% $203 +5% $254 +10% $306
Rate -1.0pp $263 -0.5pp $233 base $203 +0.5pp $172 +1.0pp $141

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
$29,750
Closing costs
$3,570
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 27 events

  1. 2026-06-21
    days on market $119,000 Active 117 DOM
  2. 2026-06-18
    days on market $119,000 Active 115 DOM
  3. 2026-06-17
    days on market $119,000 Active 114 DOM
  4. 2026-06-16
    days on market $119,000 Active 113 DOM
  5. 2026-06-15
    days on market $119,000 Active 112 DOM
  6. 2026-06-13
    days on market $119,000 Active 110 DOM
  7. 2026-06-12
    days on market $119,000 Active 109 DOM
  8. 2026-06-09
    days on market $119,000 Active 106 DOM
  9. 2026-06-08
    days on market $119,000 Active 105 DOM
  10. 2026-06-07
    days on market $119,000 Active 104 DOM
  11. 2026-06-07
    days on market $119,000 Active 103 DOM
  12. 2026-06-04
    days on market $119,000 Active 100 DOM
  13. 2026-06-02
    days on market $119,000 Active 99 DOM
  14. 2026-06-01
    days on market $119,000 Active 98 DOM
  15. 2026-05-31
    days on market $119,000 Active 97 DOM
  16. 2026-05-31
    days on market $119,000 Active 96 DOM
  17. 2026-02-22
    listed $119,000 Active 2850-char remark
    Show marketing remark (2850 chars)

    Welcome to this beautiful 2000 Skyline-Bristol Creek Mobile Home! With its fresh updates, desirable features, and unrestricted property, it's a rare find. Situated on a spacious .99-acre lot, this home offers plenty of room to enjoy peaceful country living. Step inside and you'll be greeted by a fresh and inviting atmosphere. The entire home has been freshly painted, creating a clean and modern look. With new flooring throughout, you can move in and start enjoying this home immediately. The layout of this 28x60 mobile home provides ample space for comfortable living. The well-designed floor plan includes spacious rooms that offer both functionality and a cozy ambiance.Whether you're relaxing in the living room, cooking in the kitchen, or unwinding in the bedrooms, you'll appreciate the comfort and convenience this home provides.One of the standout features of this property is the charming back porch. It's the perfect spot to enjoy your morning coffee or evening gatherings with family and friends. Imagine lounging on your favorite chair, taking in the serene surroundings and enjoying the fresh country air. Being situated on a lot with no restrictions opens up numerous possibilities. If you've always dreamed of having a workshop or need extra space for your hobbies, this property gives you the freedom to make it a reality. In addition to the wonderful features of the home itself, the location offers the best of both worlds - the tranquility of quiet country living and the convenience of nearby amenities. Whether you're looking to explore nature, enjoy outdoor activities, or simply escape the hustle and bustle of city life, this property provides an ideal sanctuary. Don't miss out on the opportunity to own this move-in ready mobile home Whether you're relaxing in the living room, cooking in the kitchen, or unwinding in the bedrooms, you'll appreciate the comfort and convenience this home provides.One of the standout features of this property is the charming back porch. It's the perfect spot to enjoy your morning coffee or evening gatherings with family and friends. Imagine lounging on your favorite chair, taking in the serene surroundings and enjoying the fresh country air. Being situated on a lot with no restrictions opens up numerous possibilities. If you've always dreamed of having a workshop or need extra space for your hobbies, this property gives you the freedom to make it a reality. In addition to the wonderful features of the home itself, the location offers the best of both worlds - the tranquility of quiet country living and the convenience of nearby amenities. Whether you're looking to explore nature, enjoy outdoor activities, or simply escape the hustle and bustle of city life, this property provides an ideal sanctuary. Don't miss out on the opportunity to own this move-in ready mobile home

  18. 2025-03-27
    price $130,000
  19. 2025-01-27
    price $142,500
  20. 2024-10-03
    price $145,000
  21. 2024-04-05
    price $147,500
  22. 2024-02-08
    listed $149,500 Active
  23. 2014-04-01
    soldstatus $14,000
  24. 2014-03-04
    listed $24,900
  25. 2010-09-03
    soldstatus $20,000
  26. 2010-06-27
    listed $20,000
  27. 2007-09-20
    listed $67,500

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 68% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥112°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 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
$15,576
− Mortgage interest
−$6,666
− Property taxes
−$1,785
− Insurance
−$595
− Repairs & maintenance
−$1,246
− Management
−$1,246
− Depreciation
−$3,462
Taxable income
$576
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$138
After-tax cash flow
$2,298/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
St. Landry Parish
NCES district ID
2201560
Math proficiency
20% ▼ -43.00%
Reading proficiency
33% ▼ -35.00%
Median HH income
$32,635
Composite
21.59/100
National rank
#8303
State rank
#54 of 98 in LA

Livability — Lawtell

Score
60/100
State rank
#248
US rank
#18803

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
38
Population (ZIP)
15,333

Population outlook (St. Landry County) Hauer SSP2

Today (2025)
83,114 people
By 2030
82,110 · -1.2%
By 2040
79,445 · -4.4%
By 2050
75,855 · -8.7%
By 2075
65,684 · -21.0%
By 2100
51,739 · -37.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Black 19% Two or more races 6% Hispanic / Latino 5% Native American 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 11%
Foreign-born
1% · Canada
Languages at home
91% English-only · French/Haitian/Cajun 6% Spanish 2%

Political lean MEDSL · St. Landry

2024 margin
R (+18.8) · D 40.0% · R 58.9% · Other 1.1%
2008→2024 swing
-15.6pp toward R · 2008: -3.2pp · 2024: -18.8pp
All cycles
2024: R+18.8 2020: R+14.1 2016: R+11.9 2012: R+4.3 2008: R+3.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -55.62%
Current HPI
120.2621
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

+76.3% since first listed
11 events — show timeline
  • 2026-02-22 Listed $119,000 AcadianaMLS
  • 2025-03-27 Price Changed $130,000 AcadianaMLS
  • 2025-01-27 Price Changed $142,500 AcadianaMLS
  • 2024-10-03 Price Changed $145,000 AcadianaMLS
  • 2024-04-05 Price Changed $147,500 AcadianaMLS
  • 2024-02-08 Listed $149,500 AcadianaMLS
  • 2014-04-01 Sold (MLS) $14,000 AcadianaMLS
  • 2014-03-04 Listed $24,900 AcadianaMLS
  • 2010-09-03 Sold (MLS) $20,000 AcadianaMLS
  • 2010-06-27 Listed $20,000 AcadianaMLS
  • 2007-09-20 Listed $67,500 AcadianaMLS

Property tax history

+0.0%/yr

Latest (2025): $205 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…