CashFlowRE
Sign in Sign up
414 N Cutting Ave
B Composite 74.2
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.1/10.0
  • Livability +3.1/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$114,700

414 N Cutting Ave · Jennings, LA 70546
5 bd · 3.5 ba · 2,301 sqft · SingleFamily · 31 Days on market
Built 1896 0.34 ac lot Est $228k · 50% under

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

Listing remarks MLS

This property offers a 5/3.5 floor plan situated on a corner lot. 2.5 story, plenty of storage and room. Schedule your showing today! NO ABSTRACT / CORP ADDM / POF OR PREAPP NEEDED TO SUBMIT OFFERS / SELLER CHOOSES CLOSER / NO TERMITE / MIN. $1000.00 DEP REQUIRED / ALL OFFERS ARE SUBJECT TO SENIOR MANAGEMENT

Key facts

  • 0.34 acre lot
  • Garage
  • Built 1896

Property features AI

Finance

  • Other: Property located near E Academy Ave and E Nezpique St (directions provided)
  • HOA & community: Acreage

Exterior

  • Parking: Carport; Detached parking available
  • Home design: Single-family residence
  • Construction: Construction materials: Other
  • Exterior features: Privacy wood fencing; Composition roof; Other construction materials

Interior

  • Kitchen: Kitchen (appliances not specified)
  • Bedrooms: Bedroom 1; Bedroom 2; Bedroom 3; Bedroom 4
  • Bathrooms: 3 full bathrooms; 1 half bathroom
  • Fireplace: Wood-burning fireplace
  • Heating & cooling: Central air; Heating present (type listed as Other)
  • Interior features: Dining room; Family room; Kitchen; Living room

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 5-bed/3.5-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $440 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $115k).
  • Recommended offer: $111k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.9% vs local median 6.2% in Jennings — 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 61/100 on livability (#228 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B; Watch: crime F, amenities F, commute F.
  • Jefferson Davis Parish (town): math 30% / reading 42% proficiency, ranked #33 of 98 in LA (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 119 active listings in the ZIP; 69 units permitted in Jefferson Davis Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $793 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Jefferson Davis County population projected to shrink 8% 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 $32k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($111k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 11y 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: built in 1896 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $111,259 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1896 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.31%
Cap rate
10.90%
Cash-on-cash
16.45%
DSCR
1.73
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$227,799
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
219 Clara St 0.34mi 4/2.0 (-1) 2,200 (-4%) 3mo $218,000 $99 64
543 E Plaquemine St 0.28mi 4/3.0 (-1) 2,577 (+12%) 11mo $335,000 $130 51
506 W Academy Ave 0.49mi 4/3.5 (-1) 2,500 (+9%) 19mo $305,000 $122 42
603 E Fourth St 0.39mi 4/3.0 (-1) 2,054 (-11%) 20mo $165,000 $80 40
758 Lucy St 0.72mi 4/1.0 (-1) 2,316 (+1%) 13mo $50,000 $22 39

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
7.5%
Equity multiple
1.29×
Total profit
$9,456
Equity at exit
$17,102
10-year hold
IRR
16.8%
Equity multiple
2.38×
Total profit
$44,333
Equity at exit
$9,917

Cash invested: $32,116 (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 70546

Home prices YoY
-31.7%
Active inventory
119
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,506 medium interval (Pro) →
Mortgage (P&I)
$601
Tax from tax record
$100 /mo · $1,204/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$316
Net cashflow
$440

Break-even live

Break-even rent $949
Max offer price $114,700
Occupancy floor 66%

Sensitivity live

Price -10% $505 -5% $473 +0% $440 +5% $408 +10% $375
Rent -10% $321 -5% $381 +0% $440 +5% $500 +10% $559
Rate -1.0pp $498 -0.5pp $470 base $440 +0.5pp $411 +1.0pp $380

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
$28,675
Closing costs
$3,441
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 17 events

  1. 2026-06-18
    days on market $114,700 Active 31 DOM
  2. 2026-06-17
    days on market $114,700 Active 30 DOM
  3. 2026-06-16
    days on market $114,700 Active 29 DOM
  4. 2026-06-15
    days on market $114,700 Active 28 DOM
  5. 2026-06-14
    days on market $114,700 Active 26 DOM
  6. 2026-06-13
    days on market $114,700 Active 25 DOM
  7. 2026-06-10
    days on market $114,700 Active 23 DOM
  8. 2026-06-09
    days on market $114,700 Active 22 DOM
  9. 2026-06-08
    days on market $114,700 Active 21 DOM
  10. 2026-06-07
    days on market $114,700 Active 20 DOM
  11. 2026-06-02
    days on market $114,700 Active 15 DOM
  12. 2026-06-01
    days on market $114,700 Active 14 DOM
  13. 2026-05-31
    days on market $114,700 Active 13 DOM
  14. 2026-05-30
    pricedays on market $114,700 Active 12 DOM
  15. 2026-05-18
    listed $119,000 Active
  16. 2016-01-12
    soldstatus 309-char remark
    Show marketing remark (309 chars)

    This property offers a 5/3.5 floor plan situated on a corner lot. 2.5 story, plenty of storage and room. Schedule your showing today! NO ABSTRACT / CORP ADDM / POF OR PREAPP NEEDED TO SUBMIT OFFERS / SELLER CHOOSES CLOSER / NO TERMITE / MIN. $1000.00 DEP REQUIRED / ALL OFFERS ARE SUBJECT TO SENIOR MANAGEMENT

  17. 2015-10-20
    listed $54,900 309-char remark
    Show marketing remark (309 chars)

    This property offers a 5/3.5 floor plan situated on a corner lot. 2.5 story, plenty of storage and room. Schedule your showing today! NO ABSTRACT / CORP ADDM / POF OR PREAPP NEEDED TO SUBMIT OFFERS / SELLER CHOOSES CLOSER / NO TERMITE / MIN. $1000.00 DEP REQUIRED / ALL OFFERS ARE SUBJECT TO SENIOR MANAGEMENT

ⓘ 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
$1,204 · $100/mo
Projected year-2 tax
$1,204 · $100/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 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
$18,076
− Mortgage interest
−$6,425
− Property taxes
−$1,204
− Insurance
−$574
− Repairs & maintenance
−$1,446
− Management
−$1,446
− Depreciation
−$3,337
Taxable income
$3,644
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$875
After-tax cash flow
$4,410/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
Jefferson Davis Parish
NCES district ID
2200810
Math proficiency
30% ▼ -39.00%
Reading proficiency
42% ▼ -33.00%
Median HH income
$40,322
Composite
30.21/100
National rank
#6302
State rank
#33 of 98 in LA

Livability — Jennings

Score
61/100
State rank
#228
US rank
#17390

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jennings, LA
Population (ZIP)
15,821

Population outlook (Jefferson Davis County) Hauer SSP2

Today (2025)
31,015 people
By 2030
30,563 · -1.5%
By 2040
29,639 · -4.4%
By 2050
28,456 · -8.3%
By 2075
25,521 · -17.7%
By 2100
21,787 · -29.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Black 15% Two or more races 8% Hispanic / Latino 3%
Common ancestry
Lithuanian 14% Italian 1% Slovak 1%
Foreign-born
1% · Canada, Vietnam
Languages at home
92% English-only · French/Haitian/Cajun 6% Spanish 2%

Political lean MEDSL · Jefferson Davis

2024 margin
Solid R (+61.1) · D 18.8% · R 79.9% · Other 1.3%
2008→2024 swing
-21.5pp toward R · 2008: -39.7pp · 2024: -61.1pp
All cycles
2024: R+61.1 2020: R+55.4 2016: R+53.9 2012: R+47.6 2008: R+39.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -68.56%
Current HPI
147.6391
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

+116.8% since first listed
3 events — show timeline
  • 2026-05-18 Listed $119,000 AcadianaMLS
  • 2016-01-12 Sold (MLS) SWLAR
  • 2015-10-20 Listed $54,900 SWLAR

Property tax history

+2.8%/yr

Latest (2025): $1,204 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…