CashFlowRE
Sign in Sign up
10935 Olinde Ln
D+ Composite 48.97
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 +20.5/30.0
  • ARV discount +7.6/15.0
  • DSCR +6.5/10.0
  • 1% rule +4.5/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$149,000

10935 Olinde Ln · Ventress, LA 70783
2 bd · 1.0 ba · 1,002 sqft · SingleFamily · 17 Days on market
Built 1996 0.32 ac lot Est $149k · at est.

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

Listing remarks MLS

40 x 23 covered carport 740 sqft covered back porch and 201 sqft front porch with lights and sink/water hookup 10x20 storage shed with 10 x 20 open covered storage area partially fenced back yard

Key facts

  • Inviting front porch
  • Large yard
  • Storage shed

Tags

INVITING FRONT PORCHCOVERED BACK PORCHLARGE YARDSTORAGE SHEDFULLY FENCED BACKYARD

Property features AI

Exterior

  • Parking: Covered parking
  • Utilities: Septic tank
  • Home design: Detached single-family residence; Residential property
  • Construction: Wood siding; Pillar/post/pier foundation; Built with traditional wood-frame construction
  • Exterior features: Outdoor lighting; Partial fencing; Shed(s); Covered porch

Interior

  • Kitchen: Dishwasher
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Dishwasher; Ceiling fans

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 2-bed/1.0-bath single-family listed at $149k.

Deal economics

  • At list price, monthly cash flow is $197 ($2k/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 $141k (5.3% below list).
  • Recommended offer: $141k (5.3% below list) — sets the bar for 1% rule.
  • Cap rate 7.9% vs local median 1.9% in Ventress — 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 55/100 on livability (#374 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B; Watch: schools D-, crime F, amenities F.
  • Pointe Coupee Parish (rural): math 21% / reading 29% proficiency, ranked #56 of 98 in LA (top 57%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 39 active listings in the ZIP; 60 units permitted in Pointe Coupee 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.
  • Pointe Coupee County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($147k) is reasonable based on typical stale-listing flexibility.
  • 7 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.
  • Current owner paid $128k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • 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 $141,138 (5.3% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  3. 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?
  4. 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?
  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
0.95%
Cap rate
7.88%
Cash-on-cash
5.66%
DSCR
1.25
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$149,298
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9293 False River Rd 0.74mi 2/1.0 1,075 (+7%) 15mo $159,900 $149 41

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
-7.6%
Equity multiple
0.72×
Total profit
$-11,667
Equity at exit
$22,216
10-year hold
IRR
1.9%
Equity multiple
1.14×
Total profit
$5,777
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 70783

Home prices YoY
-26.2%
Active inventory
39
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,411 medium interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$75 /mo · $899/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$296
Net cashflow
$197

Break-even live

Break-even rent $1,162
Max offer price $149,000
Occupancy floor 81%

Sensitivity live

Price -10% $281 -5% $239 +0% $197 +5% $154 +10% $112
Rent -10% $85 -5% $141 +0% $197 +5% $252 +10% $308
Rate -1.0pp $272 -0.5pp $235 base $197 +0.5pp $158 +1.0pp $119

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 14 events

  1. 2026-06-21
    days on market $149,000 Active 17 DOM
  2. 2026-06-18
    days on market $149,000 Active 15 DOM
  3. 2026-06-17
    days on market $149,000 Active 14 DOM
  4. 2026-06-16
    days on market $149,000 Active 13 DOM
  5. 2026-06-15
    days on market $149,000 Active 12 DOM
  6. 2026-06-13
    statusdays on market $149,000 Active 10 DOM
  7. 2026-06-12
    statusdays on market $149,000 Pending 9 DOM
  8. 2026-06-09
    days on market $149,000 Active 8 DOM
  9. 2026-06-08
    days on market $149,000 Active 7 DOM
  10. 2026-06-07
    days on market $149,000 Active 6 DOM
  11. 2026-06-07
    days on market $149,000 Active 5 DOM
  12. 2026-06-04
    days on market $149,000 Active 2 DOM
  13. 2026-06-01
    remarks 693-char remark
  14. 2026-06-01
    listed $149,000 Active 1 DOM

ⓘ 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
$899 · $75/mo
Projected year-2 tax
$899 · $75/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 3/10 Moderate FEMA zone X · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 19 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 · 1 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
$16,937
− Mortgage interest
−$8,346
− Property taxes
−$899
− Insurance
−$745
− Repairs & maintenance
−$1,355
− Management
−$1,355
− Depreciation
−$4,335
Taxable loss
−$98
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$23
After-tax cash flow
$2,383/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
Pointe Coupee Parish
NCES district ID
2201260
Math proficiency
21% ▼ -35.00%
Reading proficiency
29% ▼ -35.00%
Median HH income
$42,565
Composite
21.32/100
National rank
#8379
State rank
#56 of 98 in LA

Livability — Ventress

Score
55/100
State rank
#374
US rank
#23676

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
2,797

Population outlook (Pointe Coupee County) Hauer SSP2

Today (2025)
21,165 people
By 2030
20,406 · -3.6%
By 2040
18,650 · -11.9%
By 2050
16,946 · -19.9%
By 2075
13,844 · -34.6%
By 2100
11,154 · -47.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Black 13% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Lithuanian 23% Serbian 2%
Foreign-born
0%
Languages at home
97% English-only · French/Haitian/Cajun 2% Spanish 1%

Political lean MEDSL · Pointe Coupee

2024 margin
Strong R (+27.6) · D 35.7% · R 63.3% · Other 1.0%
2008→2024 swing
-18.0pp toward R · 2008: -9.5pp · 2024: -27.6pp
All cycles
2024: R+27.6 2020: R+22.8 2016: R+17.2 2012: R+9.2 2008: R+9.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -58.53%
Current HPI
164.7138
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

+19.2% since first listed
18 events — show timeline
  • 2026-06-01 Listed $149,000 GBRMLS
  • 2023-05-05 Sold (Public Records) $128,500 Public Records
  • 2023-05-05 Sold (MLS) GBRMLS
  • 2023-03-28 Price Changed $129,500 GBRMLS
  • 2023-03-27 Pending GBRMLS
  • 2023-03-27 Relisted GBRMLS
  • 2023-03-13 Pending GBRMLS
  • 2023-03-13 Contingent GBRMLS
  • 2023-03-10 Pending GBRMLS
  • 2023-03-02 Listed $129,500 AcadianaMLS
  • 2023-03-02 Listed $124,500 GBRMLS
  • 2015-12-21 Sold (Public Records) $120,000 Public Records
  • 2015-12-21 Sold (MLS) GBRMLS
  • 2015-10-23 Pending GBRMLS
  • 2015-09-17 Relisted GBRMLS
  • 2015-08-21 Pending GBRMLS
  • 2015-08-11 Listed $125,000 GBRMLS
  • 2015-08-10 Listed $125,000 AcadianaMLS

Property tax history

+6.2%/yr

Latest (2025): $899 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…