CashFlowRE
Sign in Sign up
30372 Cane Market Rd
C+ Composite 62.66
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 +23.3/30.0
  • ARV discount +14.0/15.0
  • DSCR +7.5/10.0
  • 1% rule +5.1/10.0
  • Schools +4.0/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$185,000

30372 Cane Market Rd · Walker, LA 70785
4 bd · 2.5 ba · 2,084 sqft · SingleFamily · 29 Days on market
1.22 ac lot $89/sqft · 14% below area Est $216k · 14% under ↓ 14% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

A little lipstick and a new dress will bring this beauty back to her glory days! Peaceful country living - in Walker. No Subdivision, Rural Tract, 1.22 acre, backs up to wooded area. Excellent location, just 6 miles from I12 and minutes from Hwy 190. Spacious, cozy and on a beautiful lot with several mature trees. Set back off of LA 1024, expansive porch across the front of the home that overlooks a beautiful front yard. The home is warm and inviting with a large foyer that leads into the family room that boasts a wood-burning fireplace and cathedral ceilings. 4 Bedrooms, 2 Baths, office space just off the dining room, over-sized laundry room, half bath and storage just across the carport - a true comfortable at home feel. HVAC less than 5 years old. 30 yr architectural shingle roof and water heater replaced in 2016. Seller pays $572/year flood insurance. Active termite contract expires 08/2018. Seller will provide clear WDIR, Septic Inspection, and Home Warranty. Refrigerator and Freezer to remain. China Cabinet and bar stools in Dining Room are reserved.

Key facts

  • 1.22 acres
  • 1.22 acre lot
  • 2 parking spots

Tags

1.22 ACRESSTRONG STRUCTURAL FOOTPRINT

Property features AI

Exterior

  • Parking: Carport (2 spaces); 2 total parking spaces (2 covered)
  • Utilities: Septic tank
  • Home design: Single family residence
  • Construction: Stucco and frame construction; Asbestos shingle roof
  • Exterior features: Asbestos shingle roof; Stucco and frame construction; Shed(s) / additional storage; City street frontage; Property listed as a fixer

Interior

  • Kitchen: Butcher block counters; Formica counters
  • Flooring: Tile flooring; Wood flooring
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating; Cooling present
  • Interior features: High ceilings; Beamed ceilings; Vaulted ceilings; Butcher block counters; Formica counters; Aluminum-framed windows; One fireplace

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/2.5-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $213 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $185k).
  • Recommended offer: $182k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 4.8% in Walker — 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 75/100 on livability (#19 in LA, #3,999 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities D-, commute F.
  • Livingston Parish (suburban): math 40% / reading 52% proficiency, ranked #13 of 98 in LA (top 13%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 253 active listings in the ZIP; solid renter incomes; 794 units permitted in Livingston Parish in 2024 (99 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 $6k of value loss. Plan a longer hold.
  • Livingston County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($182k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 8y ago 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: flood insurance adds $125/mo.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); 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 $182,225 (1.5% below list)

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are A-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. 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?
  5. 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.
  6. 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.
  7. 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
8.49%
Cash-on-cash
7.84%
DSCR
1.35
GRM
8.2

CMA / ARV

ARV (median comp)
$216,257
List price
$185,000
Delta
-14.45%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-8.6%
Equity multiple
0.68×
Total profit
$-16,367
Equity at exit
$27,584
10-year hold
IRR
0.9%
Equity multiple
1.06×
Total profit
$3,326
Equity at exit
$15,995

Cash invested: $51,800 (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 70785

Home prices YoY
-34.0%
Active inventory
253
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,869 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$91 /mo · $1,092/yr
Insurance
$77
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$393
Net cashflow
$213

Break-even live

Break-even rent $1,599
Max offer price $185,000
Occupancy floor 84%

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
$46,250
Closing costs
$5,550
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 23 events

  1. 2026-06-10
    days on market $185,000 Active 29 DOM
  2. 2026-06-09
    days on market $185,000 Active 28 DOM
  3. 2026-06-08
    days on market $185,000 Active 27 DOM
  4. 2026-06-07
    days on market $185,000 Active 26 DOM
  5. 2026-06-03
    days on market $185,000 Active 22 DOM
  6. 2026-06-02
    days on market $185,000 Active 21 DOM
  7. 2026-06-01
    days on market $185,000 Active 20 DOM
  8. 2026-05-31
    days on market $185,000 Active 19 DOM
  9. 2026-05-31
    days on market $185,000 Active 18 DOM
  10. 2026-05-08
    listed $185,000 Active 661-char remark
  11. 2018-08-14
    soldstatus $185,000
  12. 2018-08-10
    soldstatus Sold
    Show marketing remark (1072 chars)

    A little lipstick and a new dress will bring this beauty back to her glory days! Peaceful country living - in Walker. No Subdivision, Rural Tract, 1.22 acre, backs up to wooded area. Excellent location, just 6 miles from I12 and minutes from Hwy 190. Spacious, cozy and on a beautiful lot with several mature trees. Set back off of LA 1024, expansive porch across the front of the home that overlooks a beautiful front yard. The home is warm and inviting with a large foyer that leads into the family room that boasts a wood-burning fireplace and cathedral ceilings. 4 Bedrooms, 2 Baths, office space just off the dining room, over-sized laundry room, half bath and storage just across the carport - a true comfortable at home feel. HVAC less than 5 years old. 30 yr architectural shingle roof and water heater replaced in 2016. Seller pays $572/year flood insurance. Active termite contract expires 08/2018. Seller will provide clear WDIR, Septic Inspection, and Home Warranty. Refrigerator and Freezer to remain. China Cabinet and bar stools in Dining Room are reserved.

  13. 2018-07-07
    status Pending
    Show marketing remark (1072 chars)

    A little lipstick and a new dress will bring this beauty back to her glory days! Peaceful country living - in Walker. No Subdivision, Rural Tract, 1.22 acre, backs up to wooded area. Excellent location, just 6 miles from I12 and minutes from Hwy 190. Spacious, cozy and on a beautiful lot with several mature trees. Set back off of LA 1024, expansive porch across the front of the home that overlooks a beautiful front yard. The home is warm and inviting with a large foyer that leads into the family room that boasts a wood-burning fireplace and cathedral ceilings. 4 Bedrooms, 2 Baths, office space just off the dining room, over-sized laundry room, half bath and storage just across the carport - a true comfortable at home feel. HVAC less than 5 years old. 30 yr architectural shingle roof and water heater replaced in 2016. Seller pays $572/year flood insurance. Active termite contract expires 08/2018. Seller will provide clear WDIR, Septic Inspection, and Home Warranty. Refrigerator and Freezer to remain. China Cabinet and bar stools in Dining Room are reserved.

  14. 2018-06-13
    price $189,500
    Show marketing remark (1072 chars)

    A little lipstick and a new dress will bring this beauty back to her glory days! Peaceful country living - in Walker. No Subdivision, Rural Tract, 1.22 acre, backs up to wooded area. Excellent location, just 6 miles from I12 and minutes from Hwy 190. Spacious, cozy and on a beautiful lot with several mature trees. Set back off of LA 1024, expansive porch across the front of the home that overlooks a beautiful front yard. The home is warm and inviting with a large foyer that leads into the family room that boasts a wood-burning fireplace and cathedral ceilings. 4 Bedrooms, 2 Baths, office space just off the dining room, over-sized laundry room, half bath and storage just across the carport - a true comfortable at home feel. HVAC less than 5 years old. 30 yr architectural shingle roof and water heater replaced in 2016. Seller pays $572/year flood insurance. Active termite contract expires 08/2018. Seller will provide clear WDIR, Septic Inspection, and Home Warranty. Refrigerator and Freezer to remain. China Cabinet and bar stools in Dining Room are reserved.

  15. 2018-06-13
    status Active
    Show marketing remark (1072 chars)

    A little lipstick and a new dress will bring this beauty back to her glory days! Peaceful country living - in Walker. No Subdivision, Rural Tract, 1.22 acre, backs up to wooded area. Excellent location, just 6 miles from I12 and minutes from Hwy 190. Spacious, cozy and on a beautiful lot with several mature trees. Set back off of LA 1024, expansive porch across the front of the home that overlooks a beautiful front yard. The home is warm and inviting with a large foyer that leads into the family room that boasts a wood-burning fireplace and cathedral ceilings. 4 Bedrooms, 2 Baths, office space just off the dining room, over-sized laundry room, half bath and storage just across the carport - a true comfortable at home feel. HVAC less than 5 years old. 30 yr architectural shingle roof and water heater replaced in 2016. Seller pays $572/year flood insurance. Active termite contract expires 08/2018. Seller will provide clear WDIR, Septic Inspection, and Home Warranty. Refrigerator and Freezer to remain. China Cabinet and bar stools in Dining Room are reserved.

  16. 2018-06-11
    status Pending
    Show marketing remark (1072 chars)

    A little lipstick and a new dress will bring this beauty back to her glory days! Peaceful country living - in Walker. No Subdivision, Rural Tract, 1.22 acre, backs up to wooded area. Excellent location, just 6 miles from I12 and minutes from Hwy 190. Spacious, cozy and on a beautiful lot with several mature trees. Set back off of LA 1024, expansive porch across the front of the home that overlooks a beautiful front yard. The home is warm and inviting with a large foyer that leads into the family room that boasts a wood-burning fireplace and cathedral ceilings. 4 Bedrooms, 2 Baths, office space just off the dining room, over-sized laundry room, half bath and storage just across the carport - a true comfortable at home feel. HVAC less than 5 years old. 30 yr architectural shingle roof and water heater replaced in 2016. Seller pays $572/year flood insurance. Active termite contract expires 08/2018. Seller will provide clear WDIR, Septic Inspection, and Home Warranty. Refrigerator and Freezer to remain. China Cabinet and bar stools in Dining Room are reserved.

  17. 2018-05-14
    listed $195,000 Active
    Show marketing remark (1072 chars)

    A little lipstick and a new dress will bring this beauty back to her glory days! Peaceful country living - in Walker. No Subdivision, Rural Tract, 1.22 acre, backs up to wooded area. Excellent location, just 6 miles from I12 and minutes from Hwy 190. Spacious, cozy and on a beautiful lot with several mature trees. Set back off of LA 1024, expansive porch across the front of the home that overlooks a beautiful front yard. The home is warm and inviting with a large foyer that leads into the family room that boasts a wood-burning fireplace and cathedral ceilings. 4 Bedrooms, 2 Baths, office space just off the dining room, over-sized laundry room, half bath and storage just across the carport - a true comfortable at home feel. HVAC less than 5 years old. 30 yr architectural shingle roof and water heater replaced in 2016. Seller pays $572/year flood insurance. Active termite contract expires 08/2018. Seller will provide clear WDIR, Septic Inspection, and Home Warranty. Refrigerator and Freezer to remain. China Cabinet and bar stools in Dining Room are reserved.

  18. 2018-05-14
    listed $189,500
    Show marketing remark (1072 chars)

    A little lipstick and a new dress will bring this beauty back to her glory days! Peaceful country living - in Walker. No Subdivision, Rural Tract, 1.22 acre, backs up to wooded area. Excellent location, just 6 miles from I12 and minutes from Hwy 190. Spacious, cozy and on a beautiful lot with several mature trees. Set back off of LA 1024, expansive porch across the front of the home that overlooks a beautiful front yard. The home is warm and inviting with a large foyer that leads into the family room that boasts a wood-burning fireplace and cathedral ceilings. 4 Bedrooms, 2 Baths, office space just off the dining room, over-sized laundry room, half bath and storage just across the carport - a true comfortable at home feel. HVAC less than 5 years old. 30 yr architectural shingle roof and water heater replaced in 2016. Seller pays $572/year flood insurance. Active termite contract expires 08/2018. Seller will provide clear WDIR, Septic Inspection, and Home Warranty. Refrigerator and Freezer to remain. China Cabinet and bar stools in Dining Room are reserved.

  19. 2018-05-10
    historical
  20. 2018-01-23
    price $196,500
  21. 2018-01-23
    price $196,000
  22. 2018-01-12
    listed $215,000 Active
  23. 2018-01-12
    listed $196,500

ⓘ 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
$1,092 · $91/mo
Projected year-2 tax
$1,092 · $91/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 A · 22% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$22,433
− Mortgage interest
−$10,363
− Property taxes
−$1,092
− Insurance
−$2,428
− Repairs & maintenance
−$1,795
− Management
−$1,795
− Depreciation
−$5,382
Taxable loss
−$420
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$101
After-tax cash flow
$2,662/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
Livingston Parish
NCES district ID
2201020
Math proficiency
40% ▼ -38.00%
Reading proficiency
52% ▼ -32.00%
Median HH income
$56,755
Composite
40.07/100
National rank
#3811
State rank
#13 of 98 in LA

Livability — Walker

Score
75/100
State rank
#19
US rank
#3999

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Livingston Parish · 87,496 people
City population
23,921
Metro
Baton Rouge, LA
Population (ZIP)
23,921
Household income
$89,103
Rent vs Own
16.2% rent · 83.8% own
Severe rent burden
343.0

Population outlook (Livingston County) Hauer SSP2

Today (2025)
158,511 people
By 2030
168,241 · +6.1%
By 2040
186,252 · +17.5%
By 2050
201,516 · +27.1%
By 2075
231,217 · +45.9%
By 2100
241,697 · +52.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Black 6% Two or more races 4% Asian 2% Hispanic / Latino 2%
Common ancestry
Lithuanian 10% Italian 2% Slovak 2%
Foreign-born
2% · Canada, China, Vietnam
Languages at home
97% English-only · Chinese 1% Spanish 1%

Political lean MEDSL · Livingston

2024 margin
Solid R (+68.5) · D 15.1% · R 83.6% · Other 1.3%
2008→2024 swing
+3.4pp toward D · 2008: -71.9pp · 2024: -68.5pp
All cycles
2024: R+68.5 2020: R+70.0 2016: R+72.5 2012: R+70.4 2008: R+71.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -84.92%
Current HPI
164.6373
Rent YoY
Metro
Baton Rouge, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

-14.0% since first listed
14 events — show timeline
  • 2026-05-08 Listed $185,000 AcadianaMLS
  • 2018-08-14 Sold (Public Records) $185,000 Public Records
  • 2018-08-10 Sold (MLS) GBRMLS
  • 2018-07-07 Pending GBRMLS
  • 2018-06-13 Price Changed $189,500 GBRMLS
  • 2018-06-13 Relisted GBRMLS
  • 2018-06-11 Pending GBRMLS
  • 2018-05-14 Listed $189,500 AcadianaMLS
  • 2018-05-14 Listed $195,000 GBRMLS
  • 2018-05-10 Delisted GBRMLS
  • 2018-01-23 Price Changed $196,500 GBRMLS
  • 2018-01-23 Price Changed $196,000 GBRMLS
  • 2018-01-12 Listed $196,500 AcadianaMLS
  • 2018-01-12 Listed $215,000 GBRMLS

Property tax history

-1.7%/yr

Latest (2024): $1,092 · +25.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…