CashFlowRE
Sign in Sign up
246 Church St
C+ Composite 62.91
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 +23.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.6/10.0
  • 1% rule +5.1/10.0
  • Livability +3.6/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$105,000

246 Church St · DeRidder, LA 70634
3 bd · 1.0 ba · 1,248 sqft · SingleFamily public records · 53 Days on market
Built 1991 8,712 sqft lot $84/sqft · 46% below area Est $150k · 30% under

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

Listing remarks MLS

246 Church St DeRidder, LouisianaThere's something special about HOMES TUCKED into the quiet streets near the country club -- a sense of CALM, CHARM, and COMMUNITY that instantly feels welcoming. 246 Church Street offers just that feeling. .Situated on approximately . 20+/- acre, this COZY 3-bedroom, 1-bath home offers a comfortable space where life can slow down and SIMPLE MOMENTS matter most. Step inside to a layout that feels WARM AND INVITING, with living spaces designed for everyday comfort and connection. The backyard offers room to RELAX, garden, or simply enjoy the outdoors.

Key facts

  • Comfortable space
  • Backyard
  • Quiet streets

Tags

QUIET STREETSCOMFORTABLE SPACEBACKYARD

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 $105k.

Deal economics

  • At list price, monthly cash flow is $197 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Recommended offer: $102k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 4.8% in DeRidder — 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 72/100 on livability (#43 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F, employment D-.
  • Beauregard Parish (rural): math 30% / reading 41% proficiency, ranked #32 of 98 in LA (top 33%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: K.R. Hanchey Elementary School (485 students, 69% FRL); Deridder Junior High School (math 29% / reading 36%, grade F, #104 of 218 statewide, top 48%, 506 students, 64% FRL); Deridder High School (math 37% / reading 42%, grade F, #80 of 265 statewide, top 32%, 696 students, 56% FRL) — zoned schools average 63% FRL vs 46% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 243 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 83 units permitted in Beauregard Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $726 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($102k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $48k; list at $105k implies a 119% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: 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 $101,850 (3.0% below list)

Questions for the listing agent

  1. It's been on market 53 days. Have you received any prior offers? Is the seller open to a 3% 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 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. 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
1.01%
Cap rate
8.55%
Cash-on-cash
8.05%
DSCR
1.36
GRM
8.2

CMA / ARV

ARV (median comp)
$149,781
List price
$105,000
Delta
-29.90%
Verdict
UNDERPRICED
Comps
7 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
325 Dees St 0.08mi 3/1.5 1,234 (-1%) 21mo $155,000 $126 74
212 Dogwood Dr 0.40mi 3/2.0 1,268 (+2%) 19mo $140,000 $110 59
108 Cardinal St 0.34mi 3/2.0 1,420 (+14%) 10mo $109,900 $77 49

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
-4.1%
Equity multiple
0.85×
Total profit
$-4,486
Equity at exit
$15,656
10-year hold
IRR
5.6%
Equity multiple
1.41×
Total profit
$12,130
Equity at exit
$9,078

Cash invested: $29,400 (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 70634

Home prices YoY
-30.6%
Active inventory
243
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,064 medium interval (Pro) →
Mortgage (P&I)
$551
Tax from tax record
$49 /mo · $586/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$223
Net cashflow
$197

Break-even live

Break-even rent $814
Max offer price $105,000
Occupancy floor 76%

Sensitivity live

Price -10% $257 -5% $227 +0% $197 +5% $168 +10% $138
Rent -10% $113 -5% $155 +0% $197 +5% $239 +10% $281
Rate -1.0pp $250 -0.5pp $224 base $197 +0.5pp $170 +1.0pp $142

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
$26,250
Closing costs
$3,150
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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
124 Azalea Ave Deridder, LA 3.0 2.0 1440 $1,000 $0.69 15d 1 0.40mi
1014 W 9th St Deridder, LA 3.0 2.0 1224 $1,200 $0.98 45d 1 0.97mi

Listing history 19 events

  1. 2026-06-14
    days on market $105,000 Active 53 DOM
  2. 2026-06-13
    days on market $105,000 Active 52 DOM
  3. 2026-06-10
    days on market $105,000 Active 50 DOM
  4. 2026-06-09
    days on market $105,000 Active 49 DOM
  5. 2026-06-08
    days on market $105,000 Active 48 DOM
  6. 2026-06-07
    days on market $105,000 Active 47 DOM
  7. 2026-06-03
    days on market $105,000 Active 43 DOM
  8. 2026-06-02
    days on market $105,000 Active 42 DOM
  9. 2026-06-01
    days on market $105,000 Active 41 DOM
  10. 2026-05-31
    days on market $105,000 Active 40 DOM
  11. 2026-05-30
    days on market $105,000 Active 39 DOM
  12. 2026-05-14
    status Active 590-char remark
    Show marketing remark (590 chars)

    246 Church St DeRidder, LouisianaThere's something special about HOMES TUCKED into the quiet streets near the country club -- a sense of CALM, CHARM, and COMMUNITY that instantly feels welcoming. 246 Church Street offers just that feeling. .Situated on approximately . 20+/- acre, this COZY 3-bedroom, 1-bath home offers a comfortable space where life can slow down and SIMPLE MOMENTS matter most. Step inside to a layout that feels WARM AND INVITING, with living spaces designed for everyday comfort and connection. The backyard offers room to RELAX, garden, or simply enjoy the outdoors.

  13. 2026-04-02
    historical 590-char remark
    Show marketing remark (590 chars)

    246 Church St DeRidder, LouisianaThere's something special about HOMES TUCKED into the quiet streets near the country club -- a sense of CALM, CHARM, and COMMUNITY that instantly feels welcoming. 246 Church Street offers just that feeling. .Situated on approximately . 20+/- acre, this COZY 3-bedroom, 1-bath home offers a comfortable space where life can slow down and SIMPLE MOMENTS matter most. Step inside to a layout that feels WARM AND INVITING, with living spaces designed for everyday comfort and connection. The backyard offers room to RELAX, garden, or simply enjoy the outdoors.

  14. 2026-03-10
    listed $105,000 Active 590-char remark
    Show marketing remark (590 chars)

    246 Church St DeRidder, LouisianaThere's something special about HOMES TUCKED into the quiet streets near the country club -- a sense of CALM, CHARM, and COMMUNITY that instantly feels welcoming. 246 Church Street offers just that feeling. .Situated on approximately . 20+/- acre, this COZY 3-bedroom, 1-bath home offers a comfortable space where life can slow down and SIMPLE MOMENTS matter most. Step inside to a layout that feels WARM AND INVITING, with living spaces designed for everyday comfort and connection. The backyard offers room to RELAX, garden, or simply enjoy the outdoors.

  15. 2025-10-30
    price $95,000
  16. 2025-07-07
    price $109,000
  17. 2005-11-29
    soldstatus $47,900
  18. 2005-11-28
    soldstatus
  19. 2003-04-02
    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
$586 · $49/mo
Projected year-2 tax
$586 · $49/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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥111°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$12,766
− Mortgage interest
−$5,882
− Property taxes
−$586
− Insurance
−$525
− Repairs & maintenance
−$1,021
− Management
−$1,021
− Depreciation
−$3,055
Taxable income
$677
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$162
After-tax cash flow
$2,205/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
Beauregard Parish
NCES district ID
2200180
Math proficiency
30% ▼ -40.00%
Reading proficiency
41% ▼ -35.00%
Median HH income
$46,033
Composite
30.34/100
National rank
#6265
State rank
#32 of 98 in LA

Livability — DeRidder

Score
72/100
State rank
#43
US rank
#6227

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
DeRidder, LA
Population (ZIP)
25,038

Population outlook (Beauregard County) Hauer SSP2

Today (2025)
37,760 people
By 2030
38,140 · +1.0%
By 2040
38,518 · +2.0%
By 2050
38,164 · +1.1%
By 2075
36,437 · -3.5%
By 2100
32,493 · -13.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Black 14% Two or more races 9% Hispanic / Latino 5% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Lithuanian 6% Slovak 1% Italian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% French/Haitian/Cajun 1%

Political lean MEDSL · Beauregard

2024 margin
Solid R (+71.3) · D 13.8% · R 85.1% · Other 1.1%
2008→2024 swing
-16.9pp toward R · 2008: -54.3pp · 2024: -71.3pp
All cycles
2024: R+71.3 2020: R+67.5 2016: R+65.3 2012: R+58.2 2008: R+54.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -57.61%
Current HPI
130.4445
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

+119.2% since first listed
8 events — show timeline
  • 2026-05-14 Relisted GFPAR
  • 2026-04-02 Delisted GFPAR
  • 2026-03-10 Listed $105,000 GFPAR
  • 2025-10-30 Price Changed $95,000 GFPAR
  • 2025-07-07 Price Changed $109,000 GFPAR
  • 2005-11-29 Sold (Public Records) $47,900 Public Records
  • 2005-11-28 Sold (MLS) GFPAR
  • 2003-04-02 Sold (MLS) GFPAR

Property tax history

+1.6%/yr

Latest (2025): $586 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…