CashFlowRE
Sign in Sign up
176 Jigger Point Rd
B- Composite 65.83
Why this score? — see what drove the B- 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.9/10.0
  • ARV discount +7.5/15.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$149,000

176 Jigger Point Rd · Winnsboro, LA 71295
3 bd · 1.5 ba · 1,620 sqft · SingleFamily · 638 Days on market
Built 1980 1.00 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* * MOTIVATED SELLER * * Home is listed BELOW appraised value and is inspected and ready to go! NEW septic system, NEW paint throughout, NEW flooring throughout, NEW appliances, NEW countertops, NEW windows, NEW gravel driveway! Spacious 3 bedroom brick home on a quiet street. Large kitchen and laundry room with two living rooms. Schedule your showing today!

Key facts

  • 1 acre lot
  • Built 1980
  • Listed 638 days

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/1.5-bath single-family listed at $149k.

Deal economics

  • At list price, monthly cash flow is $752 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $149k).
  • Recommended offer: $131k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 59/100 on livability (#278 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: health & safety D, schools F, crime D-.
  • Franklin Parish (rural): math 14% / reading 22% proficiency, ranked #71 of 98 in LA (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 44 active listings in the ZIP; 17 units permitted in Franklin Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Franklin County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 638 days — a 12% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y ago; this cycle's ask has dropped $26k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $60k; list at $149k implies a 148% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% 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 $131,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 638 days. Have you received any prior offers? Is the seller open to a 12% 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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  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
1.39%
Cap rate
12.35%
Cash-on-cash
21.63%
DSCR
1.96
GRM
6.0

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
14.2%
Equity multiple
1.57×
Total profit
$23,687
Equity at exit
$22,216
10-year hold
IRR
22.9%
Equity multiple
2.97×
Total profit
$82,061
Equity at exit
$12,883

Cash invested: $41,720 (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 71295

Home prices YoY
-20.6%
Active inventory
44
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$2,075 medium interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$44 /mo · $523/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$436
Net cashflow
$752

Break-even live

Break-even rent $1,123
Max offer price $149,000
Occupancy floor 59%

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
$37,250
Closing costs
$4,470
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 29 events

  1. 2026-06-18
    days on market $149,000 Active 638 DOM
  2. 2026-06-17
    days on market $149,000 Active 637 DOM
  3. 2026-06-16
    days on market $149,000 Active 636 DOM
  4. 2026-06-15
    days on market $149,000 Active 635 DOM
  5. 2026-06-13
    days on market $149,000 Active 633 DOM
  6. 2026-06-12
    days on market $149,000 Active 632 DOM
  7. 2026-06-09
    days on market $149,000 Active 629 DOM
  8. 2026-06-08
    days on market $149,000 Active 628 DOM
  9. 2026-06-07
    days on market $149,000 Active 627 DOM
  10. 2026-06-07
    days on market $149,000 Active 626 DOM
  11. 2026-06-04
    days on market $149,000 Active 623 DOM
  12. 2026-06-02
    days on market $149,000 Active 622 DOM
  13. 2026-06-01
    days on market $149,000 Active 621 DOM
  14. 2026-05-31
    days on market $149,000 Active 620 DOM
  15. 2026-05-31
    days on market $149,000 Active 619 DOM
  16. 2026-01-30
    status Active 367-char remark
    Show marketing remark (367 chars)

    * * MOTIVATED SELLER * * Home is listed BELOW appraised value and is inspected and ready to go! NEW septic system, NEW paint throughout, NEW flooring throughout, NEW appliances, NEW countertops, NEW windows, NEW gravel driveway! Spacious 3 bedroom brick home on a quiet street. Large kitchen and laundry room with two living rooms. Schedule your showing today!

  17. 2026-01-30
    price $149,000 367-char remark
    Show marketing remark (367 chars)

    * * MOTIVATED SELLER * * Home is listed BELOW appraised value and is inspected and ready to go! NEW septic system, NEW paint throughout, NEW flooring throughout, NEW appliances, NEW countertops, NEW windows, NEW gravel driveway! Spacious 3 bedroom brick home on a quiet street. Large kitchen and laundry room with two living rooms. Schedule your showing today!

  18. 2025-12-20
    status Pending 367-char remark
    Show marketing remark (367 chars)

    * * MOTIVATED SELLER * * Home is listed BELOW appraised value and is inspected and ready to go! NEW septic system, NEW paint throughout, NEW flooring throughout, NEW appliances, NEW countertops, NEW windows, NEW gravel driveway! Spacious 3 bedroom brick home on a quiet street. Large kitchen and laundry room with two living rooms. Schedule your showing today!

  19. 2025-12-15
    status Active 367-char remark
    Show marketing remark (367 chars)

    * * MOTIVATED SELLER * * Home is listed BELOW appraised value and is inspected and ready to go! NEW septic system, NEW paint throughout, NEW flooring throughout, NEW appliances, NEW countertops, NEW windows, NEW gravel driveway! Spacious 3 bedroom brick home on a quiet street. Large kitchen and laundry room with two living rooms. Schedule your showing today!

  20. 2025-08-07
    status Pending 367-char remark
    Show marketing remark (367 chars)

    * * MOTIVATED SELLER * * Home is listed BELOW appraised value and is inspected and ready to go! NEW septic system, NEW paint throughout, NEW flooring throughout, NEW appliances, NEW countertops, NEW windows, NEW gravel driveway! Spacious 3 bedroom brick home on a quiet street. Large kitchen and laundry room with two living rooms. Schedule your showing today!

  21. 2025-06-22
    status Active 367-char remark
    Show marketing remark (367 chars)

    * * MOTIVATED SELLER * * Home is listed BELOW appraised value and is inspected and ready to go! NEW septic system, NEW paint throughout, NEW flooring throughout, NEW appliances, NEW countertops, NEW windows, NEW gravel driveway! Spacious 3 bedroom brick home on a quiet street. Large kitchen and laundry room with two living rooms. Schedule your showing today!

  22. 2025-03-10
    status Pending 367-char remark
    Show marketing remark (367 chars)

    * * MOTIVATED SELLER * * Home is listed BELOW appraised value and is inspected and ready to go! NEW septic system, NEW paint throughout, NEW flooring throughout, NEW appliances, NEW countertops, NEW windows, NEW gravel driveway! Spacious 3 bedroom brick home on a quiet street. Large kitchen and laundry room with two living rooms. Schedule your showing today!

  23. 2024-10-28
    price $145,000 367-char remark
    Show marketing remark (367 chars)

    * * MOTIVATED SELLER * * Home is listed BELOW appraised value and is inspected and ready to go! NEW septic system, NEW paint throughout, NEW flooring throughout, NEW appliances, NEW countertops, NEW windows, NEW gravel driveway! Spacious 3 bedroom brick home on a quiet street. Large kitchen and laundry room with two living rooms. Schedule your showing today!

  24. 2024-07-29
    price $149,000 367-char remark
    Show marketing remark (367 chars)

    * * MOTIVATED SELLER * * Home is listed BELOW appraised value and is inspected and ready to go! NEW septic system, NEW paint throughout, NEW flooring throughout, NEW appliances, NEW countertops, NEW windows, NEW gravel driveway! Spacious 3 bedroom brick home on a quiet street. Large kitchen and laundry room with two living rooms. Schedule your showing today!

  25. 2024-04-08
    price $160,000 367-char remark
    Show marketing remark (367 chars)

    * * MOTIVATED SELLER * * Home is listed BELOW appraised value and is inspected and ready to go! NEW septic system, NEW paint throughout, NEW flooring throughout, NEW appliances, NEW countertops, NEW windows, NEW gravel driveway! Spacious 3 bedroom brick home on a quiet street. Large kitchen and laundry room with two living rooms. Schedule your showing today!

  26. 2024-02-28
    price $165,000 367-char remark
    Show marketing remark (367 chars)

    * * MOTIVATED SELLER * * Home is listed BELOW appraised value and is inspected and ready to go! NEW septic system, NEW paint throughout, NEW flooring throughout, NEW appliances, NEW countertops, NEW windows, NEW gravel driveway! Spacious 3 bedroom brick home on a quiet street. Large kitchen and laundry room with two living rooms. Schedule your showing today!

  27. 2024-01-30
    price $169,000 367-char remark
    Show marketing remark (367 chars)

    * * MOTIVATED SELLER * * Home is listed BELOW appraised value and is inspected and ready to go! NEW septic system, NEW paint throughout, NEW flooring throughout, NEW appliances, NEW countertops, NEW windows, NEW gravel driveway! Spacious 3 bedroom brick home on a quiet street. Large kitchen and laundry room with two living rooms. Schedule your showing today!

  28. 2023-12-18
    listed $175,000 Active 367-char remark
    Show marketing remark (367 chars)

    * * MOTIVATED SELLER * * Home is listed BELOW appraised value and is inspected and ready to go! NEW septic system, NEW paint throughout, NEW flooring throughout, NEW appliances, NEW countertops, NEW windows, NEW gravel driveway! Spacious 3 bedroom brick home on a quiet street. Large kitchen and laundry room with two living rooms. Schedule your showing today!

  29. 2017-04-06
    soldstatus $60,000

ⓘ 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
$523 · $44/mo
Projected year-2 tax
$820 · $68/mo
Expected delta
+$296/yr (+$25/mo · 56.6%)

ⓘ 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) · 21% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$24,895
− Mortgage interest
−$8,346
− Property taxes
−$523
− Insurance
−$745
− Repairs & maintenance
−$1,992
− Management
−$1,992
− Depreciation
−$4,335
Taxable income
$6,963
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,671
After-tax cash flow
$7,352/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
Franklin Parish
NCES district ID
2200660
Math proficiency
14% ▼ -42.00%
Reading proficiency
22% ▼ -35.00%
Median HH income
$32,403
Composite
14.55/100
National rank
#9416
State rank
#71 of 98 in LA

Livability — Winnsboro

Score
59/100
State rank
#278
US rank
#20151

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
14,008

Population outlook (Franklin County) Hauer SSP2

Today (2025)
19,537 people
By 2030
18,985 · -2.8%
By 2040
17,886 · -8.5%
By 2050
16,828 · -13.9%
By 2075
14,273 · -26.9%
By 2100
11,435 · -41.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (61%)
Race & ethnicity
White 61% Black 33% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Lithuanian 2% Italian 1% Slovak 1%
Foreign-born
0%
Languages at home
96% English-only · Spanish 2% French/Haitian/Cajun 1%

Political lean MEDSL · Franklin

2024 margin
Solid R (+49.2) · D 25.0% · R 74.2%
2008→2024 swing
-13.7pp toward R · 2008: -35.5pp · 2024: -49.2pp
All cycles
2024: R+49.2 2020: R+44.4 2016: R+43.8 2012: R+36.1 2008: R+35.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -35.67%
Current HPI
137.0883
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

+148.3% since first listed
14 events — show timeline
  • 2026-01-30 Relisted NELABOR
  • 2026-01-30 Price Changed $149,000 NELABOR
  • 2025-12-20 Pending NELABOR
  • 2025-12-15 Relisted NELABOR
  • 2025-08-07 Pending NELABOR
  • 2025-06-22 Relisted NELABOR
  • 2025-03-10 Pending NELABOR
  • 2024-10-28 Price Changed $145,000 NELABOR
  • 2024-07-29 Price Changed $149,000 NELABOR
  • 2024-04-08 Price Changed $160,000 NELABOR
  • 2024-02-28 Price Changed $165,000 NELABOR
  • 2024-01-30 Price Changed $169,000 NELABOR
  • 2023-12-18 Listed $175,000 NELABOR
  • 2017-04-06 Sold (Public Records) $60,000 Public Records

Property tax history

-1.0%/yr

Latest (2025): $523 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…