CashFlowRE
Sign in Sign up
2246 Hwy 1 Hwy
D Composite 42.48
Why this score? — see what drove the D 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 +16.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.1/10.0
  • 1% rule +3.2/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$162,500

2246 Hwy 1 Hwy · Fifth Ward, LA 71351
4 bd · 3.0 ba · 2,898 sqft · SingleFamily · 205 Days on market
Built 1950 1.53 ac lot ↓ 19% since listing

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

Listing remarks MLS

Exceptional Investment Opportunity, Lafargue school zone in Fifth Ward, Marksville, Louisiana. Unlock the potential of this income-generating property situated on 1.53 acres in the serene and sought-after Fifth Ward community. This unique property offers 3 rental units, a combination of the 2 bedroom 1 bathroom main house and two units in the back that are both 1 bedroom 1 bathroom, making this a perfect choice for investors or homeowners looking for additional income streams.This peaceful and versatile property combines the charm of country living with the convenience of a strategic location. Whether you're looking to invest or settle down while earning rental income, this property checks all the boxes. Don't miss out on this one-of-a-kind opportunity! Schedule your showing today!

Key facts

  • Rental units
  • Lafargue school zone
  • Strategic location

Tags

INCOME GENERATING PROPERTYRENTAL UNITSLAFARGUE SCHOOL ZONE1.53 ACRESSTRATEGIC LOCATION

Property features AI

Finance

  • Other: Directions: Hwy 1 right before caution light of Fifth Ward (driving from Marksville), home on the left; bounding streets include Hwy 1194
  • HOA & community: Acreage community

Exterior

  • Utilities: Electric service: Entergy
  • Home design: Single family residence
  • Exterior features: Composition roof

Interior

  • Bathrooms: 3 full bathrooms
  • Interior features: Central heating; Central air conditioning

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/3.0-bath single-family listed at $162k.

Deal economics

  • At list price, monthly cash flow is $95 ($1k/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 $133k (17.9% below list).
  • Recommended offer: $133k (17.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 61/100 on livability (#242 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: health & safety C-, amenities F, commute F.
  • Avoyelles Parish (rural): math 22% / reading 30% proficiency, ranked #56 of 98 in LA (top 57%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Lafargue Elementary School (math 34% / reading 47%, grade F, #218 of 646 statewide, top 34%, 556 students, 54% FRL); Marksville High School (math 16% / reading 20%, grade F, #196 of 265 statewide, top 74%, 675 students, 59% FRL) — zoned schools average 57% FRL vs 75% district-wide (19 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 75 active listings in the ZIP; 15 units permitted in Avoyelles 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 $5k of value loss. Plan a longer hold.
  • Avoyelles County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 205 days — a 12% lower offer ($143k) is reasonable based on typical stale-listing flexibility.
  • 4 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.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% 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 $133,363 (17.9% below list)

Questions for the listing agent

  1. It's been on market 205 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — 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 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.82%
Cap rate
6.99%
Cash-on-cash
2.50%
DSCR
1.11
GRM
10.2

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
-12.4%
Equity multiple
0.55×
Total profit
$-20,384
Equity at exit
$24,229
10-year hold
IRR
-3.4%
Equity multiple
0.77×
Total profit
$-10,316
Equity at exit
$14,050

Cash invested: $45,500 (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 71351

Active inventory
75
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,334 medium interval (Pro) →
Mortgage (P&I)
$852
Tax from tax record
$39 /mo · $468/yr
Insurance
$68
HOA
$0
Vacancy / Maint / Mgmt
$280
Net cashflow
$95

Break-even live

Break-even rent $1,214
Max offer price $162,500
Occupancy floor 88%

Sensitivity live

Price -10% $187 -5% $141 +0% $95 +5% $49 +10% $3
Rent -10% $-11 -5% $42 +0% $95 +5% $147 +10% $200
Rate -1.0pp $176 -0.5pp $136 base $95 +0.5pp $53 +1.0pp $10

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
$40,625
Closing costs
$4,875
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 30 events

  1. 2026-06-22
    days on market $162,500 Active 205 DOM
  2. 2026-06-21
    days on market $162,500 Active 204 DOM
  3. 2026-06-19
    days on market $162,500 Active 202 DOM
  4. 2026-06-18
    days on market $162,500 Active 201 DOM
  5. 2026-06-17
    days on market $162,500 Active 200 DOM
  6. 2026-06-16
    days on market $162,500 Active 199 DOM
  7. 2026-06-15
    days on market $162,500 Active 198 DOM
  8. 2026-06-14
    days on market $162,500 Active 196 DOM
  9. 2026-06-13
    days on market $162,500 Active 195 DOM
  10. 2026-06-10
    days on market $162,500 Active 193 DOM
  11. 2026-06-09
    days on market $162,500 Active 192 DOM
  12. 2026-06-08
    days on market $162,500 Active 191 DOM
  13. 2026-06-07
    days on market $162,500 Active 190 DOM
  14. 2026-06-03
    days on market $162,500 Active 186 DOM
  15. 2026-06-02
    days on market $162,500 Active 185 DOM
  16. 2026-06-01
    days on market $162,500 Active 184 DOM
  17. 2026-05-31
    days on market $162,500 Active 183 DOM
  18. 2026-05-30
    days on market $162,500 Active 182 DOM
  19. 2026-05-08
    price $162,500
    Show marketing remark (792 chars)

    Exceptional Investment Opportunity, Lafargue school zone in Fifth Ward, Marksville, Louisiana. Unlock the potential of this income-generating property situated on 1.53 acres in the serene and sought-after Fifth Ward community. This unique property offers 3 rental units, a combination of the 2 bedroom 1 bathroom main house and two units in the back that are both 1 bedroom 1 bathroom, making this a perfect choice for investors or homeowners looking for additional income streams.This peaceful and versatile property combines the charm of country living with the convenience of a strategic location. Whether you're looking to invest or settle down while earning rental income, this property checks all the boxes. Don't miss out on this one-of-a-kind opportunity! Schedule your showing today!

  20. 2026-05-08
    price $162,500 792-char remark
    Show marketing remark (792 chars)

    Exceptional Investment Opportunity, Lafargue school zone in Fifth Ward, Marksville, Louisiana. Unlock the potential of this income-generating property situated on 1.53 acres in the serene and sought-after Fifth Ward community. This unique property offers 3 rental units, a combination of the 2 bedroom 1 bathroom main house and two units in the back that are both 1 bedroom 1 bathroom, making this a perfect choice for investors or homeowners looking for additional income streams.This peaceful and versatile property combines the charm of country living with the convenience of a strategic location. Whether you're looking to invest or settle down while earning rental income, this property checks all the boxes. Don't miss out on this one-of-a-kind opportunity! Schedule your showing today!

  21. 2025-11-16
    listed $167,500 Active
    Show marketing remark (792 chars)

    Exceptional Investment Opportunity, Lafargue school zone in Fifth Ward, Marksville, Louisiana. Unlock the potential of this income-generating property situated on 1.53 acres in the serene and sought-after Fifth Ward community. This unique property offers 3 rental units, a combination of the 2 bedroom 1 bathroom main house and two units in the back that are both 1 bedroom 1 bathroom, making this a perfect choice for investors or homeowners looking for additional income streams.This peaceful and versatile property combines the charm of country living with the convenience of a strategic location. Whether you're looking to invest or settle down while earning rental income, this property checks all the boxes. Don't miss out on this one-of-a-kind opportunity! Schedule your showing today!

  22. 2025-11-16
    listed $167,500 Active 792-char remark
    Show marketing remark (792 chars)

    Exceptional Investment Opportunity, Lafargue school zone in Fifth Ward, Marksville, Louisiana. Unlock the potential of this income-generating property situated on 1.53 acres in the serene and sought-after Fifth Ward community. This unique property offers 3 rental units, a combination of the 2 bedroom 1 bathroom main house and two units in the back that are both 1 bedroom 1 bathroom, making this a perfect choice for investors or homeowners looking for additional income streams.This peaceful and versatile property combines the charm of country living with the convenience of a strategic location. Whether you're looking to invest or settle down while earning rental income, this property checks all the boxes. Don't miss out on this one-of-a-kind opportunity! Schedule your showing today!

  23. 2025-07-03
    price $169,900
  24. 2025-07-03
    price $169,900
  25. 2025-05-21
    price $174,900
  26. 2025-05-21
    price $174,900
  27. 2025-04-23
    price $185,000
  28. 2025-03-06
    price $185,000
  29. 2025-01-21
    listed $199,900 Active
  30. 2025-01-21
    listed $199,900 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
$468 · $39/mo
Projected year-2 tax
$894 · $74/mo
Expected delta
+$425/yr (+$35/mo · 90.8%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥111°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 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
$16,004
− Mortgage interest
−$9,103
− Property taxes
−$468
− Insurance
−$812
− Repairs & maintenance
−$1,280
− Management
−$1,280
− Depreciation
−$4,727
Taxable loss
−$1,668
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$400
After-tax cash flow
$1,536/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
Avoyelles Parish
NCES district ID
2200150
Math proficiency
22% ▼ -32.00%
Reading proficiency
30% ▼ -29.00%
Median HH income
$33,891
Composite
21.32/100
National rank
#8378
State rank
#56 of 98 in LA

Livability — Fifth Ward

Score
61/100
State rank
#242
US rank
#18395

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fifth Ward, LA
Population (ZIP)
11,494

Population outlook (Avoyelles County) Hauer SSP2

Today (2025)
39,084 people
By 2030
37,784 · -3.3%
By 2040
35,049 · -10.3%
By 2050
32,225 · -17.5%
By 2075
25,695 · -34.3%
By 2100
18,985 · -51.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (62%)
Race & ethnicity
White 62% Black 25% Two or more races 8% Hispanic / Latino 2% Native American 2% Asian 1%
Common ancestry
Lithuanian 22% Iranian 1%
Foreign-born
2% · Canada, China, Vietnam
Languages at home
91% English-only · French/Haitian/Cajun 7% Spanish 1% Chinese 1%

Political lean MEDSL · Avoyelles

2024 margin
Solid R (+43.1) · D 27.8% · R 71.0% · Other 1.2%
2008→2024 swing
-20.1pp toward R · 2008: -23.1pp · 2024: -43.1pp
All cycles
2024: R+43.1 2020: R+40.8 2016: R+37.0 2012: R+27.0 2008: R+23.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -66.16%
Current HPI
95.5318
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

-18.7% since first listed
12 events — show timeline
  • 2026-05-08 Price Changed $162,500 AcadianaMLS
  • 2026-05-08 Price Changed $162,500 AcadianaMLS
  • 2025-11-16 Listed $167,500 AcadianaMLS
  • 2025-11-16 Listed $167,500 AcadianaMLS
  • 2025-07-03 Price Changed $169,900 AcadianaMLS
  • 2025-07-03 Price Changed $169,900 AcadianaMLS
  • 2025-05-21 Price Changed $174,900 AcadianaMLS
  • 2025-05-21 Price Changed $174,900 AcadianaMLS
  • 2025-04-23 Price Changed $185,000 AcadianaMLS
  • 2025-03-06 Price Changed $185,000 AcadianaMLS
  • 2025-01-21 Listed $199,900 AcadianaMLS
  • 2025-01-21 Listed $199,900 AcadianaMLS

Property tax history

+5.4%/yr

Latest (2025): $468 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…