CashFlowRE
Sign in Sign up
1344 Little River Rd
B- Composite 67.02
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 +26.1/30.0
  • DSCR +8.8/10.0
  • Appreciation +8.7/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.7/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0

$110,000

1344 Little River Rd · Jonesville, LA 71343
3 bd · 2.0 ba · 2,460 sqft · Manufactured public records · 185 Days on market
Built 1997 1.13 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious manufactured home situated on over an acre with approximately 166 feet of Little River frontage in Jonesville. Enjoy excellent fishing right out your back door and close proximity to the Catahoula National Wildlife Refuge, making this a great spot for hunting and outdoor recreation. This secluded property sits surrounded by open fields with no immediate neighbors, offering privacy and peaceful country living. The home features a large living room with a stone-accent fireplace, an oversized eat-in kitchen with island, built-in china cabinets, and abundant counter space, plus a sunny breakfast area. The primary suite offers a garden tub, separate shower, large dressing area with full mirror, and his-and-her closets. All bedrooms are generously sized. Vinyl siding and a metal roof makes this home virtually maintenance free! A rare riverfront setting with space, privacy, and outdoor lifestyle appeal. All measurements and information is approx. and should be verified by the buyer.

Key facts

  • Sunny breakfast area
  • 1.13 acre lot
  • Built 1997

Tags

LITTLE RIVER FRONTAGESTONE-ACCENT FIREPLACEOVERSIZED EAT-IN KITCHENBUILT-IN CHINA CABINETSABUNDANT COUNTER SPACESUNNY BREAKFAST AREA

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/2.0-bath manufactured listed at $110k.

Deal economics

  • At list price, monthly cash flow is $276 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $97k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#170 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: health & safety C-, amenities F, commute F.
  • Catahoula Parish (rural): math 17% / reading 34% proficiency, ranked #58 of 98 in LA (top 59%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 39 active listings in the ZIP; 60 units permitted in Catahoula Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $9k of equity ($761 loan paydown + $8k appreciation (7.3% local appreciation)).
  • Catahoula County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (7.3% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 185 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $42k; list at $110k implies a 162% 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 $96,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 185 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. 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
1.07%
Cap rate
9.30%
Cash-on-cash
10.74%
DSCR
1.48
GRM
7.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

7.33% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
27.0%
Equity multiple
2.89×
Total profit
$58,164
Equity at exit
$78,607
10-year hold
IRR
24.5%
Equity multiple
6.05×
Total profit
$155,646
Equity at exit
$151,525

Cash invested: $30,800 (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 71343

Home prices YoY
8.4%
Active inventory
39
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,177 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$32 /mo · $382/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$247
Net cashflow
$276

Break-even live

Break-even rent $828
Max offer price $110,000
Occupancy floor 72%

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
$27,500
Closing costs
$3,300
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 20 events

  1. 2026-06-18
    days on market $110,000 Active 185 DOM
  2. 2026-06-17
    days on market $110,000 Active 184 DOM
  3. 2026-06-16
    days on market $110,000 Active 183 DOM
  4. 2026-06-15
    days on market $110,000 Active 182 DOM
  5. 2026-06-13
    days on market $110,000 Active 180 DOM
  6. 2026-06-12
    days on market $110,000 Active 179 DOM
  7. 2026-06-09
    days on market $110,000 Active 176 DOM
  8. 2026-06-08
    days on market $110,000 Active 175 DOM
  9. 2026-06-07
    days on market $110,000 Active 174 DOM
  10. 2026-06-07
    days on market $110,000 Active 173 DOM
  11. 2026-06-04
    days on market $110,000 Active 170 DOM
  12. 2026-06-02
    days on market $110,000 Active 169 DOM
  13. 2026-06-01
    days on market $110,000 Active 168 DOM
  14. 2026-05-31
    days on market $110,000 Active 167 DOM
  15. 2026-05-31
    days on market $110,000 Active 166 DOM
  16. 2026-04-21
    price $110,000 1000-char remark
    Show marketing remark (1000 chars)

    Spacious manufactured home situated on over an acre with approximately 166 feet of Little River frontage in Jonesville. Enjoy excellent fishing right out your back door and close proximity to the Catahoula National Wildlife Refuge, making this a great spot for hunting and outdoor recreation. This secluded property sits surrounded by open fields with no immediate neighbors, offering privacy and peaceful country living. The home features a large living room with a stone-accent fireplace, an oversized eat-in kitchen with island, built-in china cabinets, and abundant counter space, plus a sunny breakfast area. The primary suite offers a garden tub, separate shower, large dressing area with full mirror, and his-and-her closets. All bedrooms are generously sized. Vinyl siding and a metal roof makes this home virtually maintenance free! A rare riverfront setting with space, privacy, and outdoor lifestyle appeal. All measurements and information is approx. and should be verified by the buyer.

  17. 2025-12-15
    listed $119,900 Active 1000-char remark
    Show marketing remark (1000 chars)

    Spacious manufactured home situated on over an acre with approximately 166 feet of Little River frontage in Jonesville. Enjoy excellent fishing right out your back door and close proximity to the Catahoula National Wildlife Refuge, making this a great spot for hunting and outdoor recreation. This secluded property sits surrounded by open fields with no immediate neighbors, offering privacy and peaceful country living. The home features a large living room with a stone-accent fireplace, an oversized eat-in kitchen with island, built-in china cabinets, and abundant counter space, plus a sunny breakfast area. The primary suite offers a garden tub, separate shower, large dressing area with full mirror, and his-and-her closets. All bedrooms are generously sized. Vinyl siding and a metal roof makes this home virtually maintenance free! A rare riverfront setting with space, privacy, and outdoor lifestyle appeal. All measurements and information is approx. and should be verified by the buyer.

  18. 2022-03-23
    soldstatus $42,000
  19. 2016-09-01
    soldstatus $42,000
  20. 2007-11-05
    soldstatus $65,000

ⓘ 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
$382 · $32/mo
Projected year-2 tax
$605 · $50/mo
Expected delta
+$224/yr (+$19/mo · 58.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 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
$14,130
− Mortgage interest
−$6,162
− Property taxes
−$382
− Insurance
−$550
− Repairs & maintenance
−$1,130
− Management
−$1,130
− Depreciation
−$3,200
Taxable income
$1,576
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$378
After-tax cash flow
$2,931/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
Catahoula Parish
NCES district ID
2200420
Math proficiency
17% ▼ -44.00%
Reading proficiency
34% ▼ -40.00%
Median HH income
$36,659
Composite
21.13/100
National rank
#8435
State rank
#58 of 98 in LA

Livability — Jonesville

Score
64/100
State rank
#170
US rank
#14228

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
6,571

Population outlook (Catahoula County) Hauer SSP2

Today (2025)
9,498 people
By 2030
9,137 · -3.8%
By 2040
8,428 · -11.3%
By 2050
7,845 · -17.4%
By 2075
6,875 · -27.6%
By 2100
5,953 · -37.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Black 29%
Common ancestry
Slovak 2% Lithuanian 1%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Catahoula

2024 margin
Solid R (+50.5) · D 24.4% · R 74.9%
2008→2024 swing
-15.6pp toward R · 2008: -35.0pp · 2024: -50.5pp
All cycles
2024: R+50.5 2020: R+46.8 2016: R+44.4 2012: R+31.9 2008: R+35.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 7.33%
Current HPI
94.0492
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

+69.2% since first listed
5 events — show timeline
  • 2026-04-21 Price Changed $110,000 MLSU
  • 2025-12-15 Listed $119,900 MLSU
  • 2022-03-23 Sold (Public Records) $42,000 Public Records
  • 2016-09-01 Sold (Public Records) $42,000 Public Records
  • 2007-11-05 Sold (Public Records) $65,000 Public Records

Property tax history

-4.7%/yr

Latest (2025): $382 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…