CashFlowRE
Sign in Sign up
1311 1313 1315 Turner St 🏷️ Likely Rental
C- Composite 51.27
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 +15.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$30,000

1311 1313 1315 Turner St · Alexandria, LA 71301
2 bd · 1.0 ba · 1,475 sqft · SingleFamily public records · 105 Days on market
Built 1965 9,583 sqft lot $20/sqft · 64% below area Est $51k · 41% under ↓ 25% since listing

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

Listing remarks MLS

Excellent investment opportunity featuring four separate homes situated on one lot. One home is currently tenant-occupied and producing rental income, while the remaining three homes require repairs, offering strong value-add potential. Ideal for investors looking to renovate and increase cash flow or redevelopment possibilities. Convenient location with multiple income streams possible. Property is being sold as-is. Bring your vision and unlock the potential.

Key facts

  • Tenant occupied
  • Value add potential
  • Four separate homes

Tags

INVESTMENT OPPORTUNITYFOUR SEPARATE HOMESTENANT OCCUPIEDRENTAL INCOMEVALUE ADD POTENTIALMULTIPLE INCOME STREAMS

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $30,000 price doesn't fit this home's estimated sale value (~$50,950) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $30k.

Deal economics

  • At list price, monthly cash flow is $839 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $30k).
  • Recommended offer: $27k (9.0% below list) — sets the bar for market timing.
  • Cap rate 39.9% vs local median 4.9% in Alexandria — 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 64/100 on livability (#160 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Rapides Parish (urban): math 29% / reading 44% proficiency, ranked #31 of 98 in LA (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 151 active listings in the ZIP; 239 units permitted in Rapides Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $207 of loan paydown is wiped out by about $900 of value loss. Plan a longer hold.
  • Rapides County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $8k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 105 days — a 9% lower offer ($27k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $3k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 98% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $27,300 (9.0% below list)

Questions for the listing agent

  1. It's been on market 105 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1965 — 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. 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?
  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
4.38%
Cap rate
39.87%
Cash-on-cash
119.92%
DSCR
6.34
GRM
1.9

CMA / ARV

ARV (median comp)
$50,950
List price
$30,000
Delta
-41.12%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
Equity multiple
6.79×
Total profit
$48,617
Equity at exit
$4,473
10-year hold
IRR
Equity multiple
14.24×
Total profit
$111,236
Equity at exit
$2,594

Cash invested: $8,400 (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 71301

Home prices YoY
-23.0%
Active inventory
151
Price-to-rent
1.9×

Monthly cashflow live

Estimated rent
$1,313 medium interval (Pro) →
Mortgage (P&I)
$157
Tax from tax record
$28 /mo · $332/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$276
Net cashflow
$839

Break-even live

Break-even rent $250
Max offer price $30,000
Occupancy floor 31%

Sensitivity live

Price -10% $856 -5% $848 +0% $839 +5% $831 +10% $822
Rent -10% $736 -5% $788 +0% $839 +5% $891 +10% $943
Rate -1.0pp $855 -0.5pp $847 base $839 +0.5pp $832 +1.0pp $824

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
$7,500
Closing costs
$900
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 21 events

  1. 2026-06-19
    days on market $30,000 Active 105 DOM
  2. 2026-06-18
    days on market $30,000 Active 104 DOM
  3. 2026-06-17
    days on market $30,000 Active 103 DOM
  4. 2026-06-16
    days on market $30,000 Active 102 DOM
  5. 2026-06-15
    days on market $30,000 Active 101 DOM
  6. 2026-06-14
    days on market $30,000 Active 99 DOM
  7. 2026-06-13
    days on market $30,000 Active 98 DOM
  8. 2026-06-10
    days on market $30,000 Active 96 DOM
  9. 2026-06-09
    days on market $30,000 Active 95 DOM
  10. 2026-06-08
    days on market $30,000 Active 94 DOM
  11. 2026-06-07
    days on market $30,000 Active 93 DOM
  12. 2026-06-03
    days on market $30,000 Active 89 DOM
  13. 2026-06-02
    days on market $30,000 Active 88 DOM
  14. 2026-06-01
    days on market $30,000 Active 87 DOM
  15. 2026-05-31
    days on market $30,000 Active 86 DOM
  16. 2026-05-30
    days on market $30,000 Active 85 DOM
  17. 2026-04-15
    price $30,000 464-char remark
    Show marketing remark (464 chars)

    Excellent investment opportunity featuring four separate homes situated on one lot. One home is currently tenant-occupied and producing rental income, while the remaining three homes require repairs, offering strong value-add potential. Ideal for investors looking to renovate and increase cash flow or redevelopment possibilities. Convenient location with multiple income streams possible. Property is being sold as-is. Bring your vision and unlock the potential.

  18. 2026-04-15
    price $30,000
    Show marketing remark (464 chars)

    Excellent investment opportunity featuring four separate homes situated on one lot. One home is currently tenant-occupied and producing rental income, while the remaining three homes require repairs, offering strong value-add potential. Ideal for investors looking to renovate and increase cash flow or redevelopment possibilities. Convenient location with multiple income streams possible. Property is being sold as-is. Bring your vision and unlock the potential.

  19. 2026-03-06
    price $33,000
  20. 2026-03-05
    listed $33,000 Active 464-char remark
    Show marketing remark (464 chars)

    Excellent investment opportunity featuring four separate homes situated on one lot. One home is currently tenant-occupied and producing rental income, while the remaining three homes require repairs, offering strong value-add potential. Ideal for investors looking to renovate and increase cash flow or redevelopment possibilities. Convenient location with multiple income streams possible. Property is being sold as-is. Bring your vision and unlock the potential.

  21. 2026-01-13
    listed $40,000 Active

ⓘ 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
$332 · $28/mo
Projected year-2 tax
$332 · $28/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 4/10 Moderate FEMA zone X (shaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥111°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 98% 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
$15,750
− Mortgage interest
−$1,680
− Property taxes
−$332
− Insurance
−$150
− Repairs & maintenance
−$1,260
− Management
−$1,260
− Depreciation
−$873
Taxable income
$10,196
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,447
After-tax cash flow
$7,626/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
Rapides Parish
NCES district ID
2201290
Math proficiency
29% ▼ -34.00%
Reading proficiency
44% ▼ -29.00%
Median HH income
$41,057
Composite
30.68/100
National rank
#6179
State rank
#31 of 98 in LA

Livability — Alexandria

Score
64/100
State rank
#160
US rank
#13698

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Alexandria, LA
City population
25,138
Population (ZIP)
17,266

Population outlook (Rapides County) Hauer SSP2

Today (2025)
133,047 people
By 2030
132,333 · -0.5%
By 2040
129,355 · -2.8%
By 2050
124,535 · -6.4%
By 2075
110,338 · -17.1%
By 2100
88,641 · -33.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
Black 53% White 36% Hispanic / Latino 4% Two or more races 3% Asian 2%
Common ancestry
Lithuanian 5% Portuguese 1% Hispanic 1%
Foreign-born
6% · Canada, Vietnam
Languages at home
93% English-only · Spanish 3% Other Asian/Pacific 2% French/Haitian/Cajun 1%

Political lean MEDSL · Rapides

2024 margin
Solid R (+36.8) · D 31.0% · R 67.7% · Other 1.3%
2008→2024 swing
-8.1pp toward R · 2008: -28.7pp · 2024: -36.8pp
All cycles
2024: R+36.8 2020: R+32.1 2016: R+32.5 2012: R+29.6 2008: R+28.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -55.38%
Current HPI
184.9889
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

-25.0% since first listed
5 events — show timeline
  • 2026-04-15 Price Changed $30,000 AcadianaMLS
  • 2026-04-15 Price Changed $30,000 AcadianaMLS
  • 2026-03-06 Price Changed $33,000 AcadianaMLS
  • 2026-03-05 Listed $33,000 AcadianaMLS
  • 2026-01-13 Listed $40,000 AcadianaMLS

Property tax history

+18.8%/yr

Latest (2025): $332 · -1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…