CashFlowRE
Sign in Sign up
9571 Paula St
D+ Composite 48.09
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 +19.9/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.3/10.0
  • 1% rule +4.4/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$155,000

9571 Paula St · Keachi, LA 71047
3 bd · 3.0 ba · 2,128 sqft · Manufactured public records · 21 Days on market
Built 2021 4.11 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This home COULD be a real diamond in the rough JEWEL. SERIOUS need for a quick sale. Just a very few spaces on the inside need a little touch up where the puppy was a puppy and one room needs carpet replaced. Other than that, wonderful 5 bedroom, 3 full bath open concept home. Huge utility room and lots of space here. This is 3 separate lots, side by side for a total of 4.11 acres. PLEASE MAKE SURE YOU PUT ALL THREE PARCELS ON YOUR OFFER. Seriously, just a little bit of touch ups and you have a gem. Home is not even 5 years old. We are just waiting on the weather. to finish sprucing up the outside. AGENTS, please read private remarks. Very Important. Also, please give us grace in the pics!

Key facts

  • 3 separate lots
  • 4.11 acres
  • Open concept home

Tags

OPEN CONCEPT HOMEHUGE UTILITY ROOM3 SEPARATE LOTS4.11 ACRES

Property features AI

Finance

  • Other: Will not subdivide; Restrictions: None
  • Financial info: Treat as clear loan type; No second mortgage
  • HOA & community: No association

Exterior

  • Parking: Additional parking
  • Utilities: Aerobic septic; Co-op electric; Co-op water; Cable available
  • Home design: Manufactured home (residential); One story; Property attached; Located on multiple parcels; Subdivision: Pecan Farms
  • Construction: Built in 2021; Siding construction; Asphalt shingle roof
  • Exterior features: Deck; Brush and partially wooded vegetation; Acreage lot

Interior

  • Kitchen: Electric oven; Electric range
  • Bedrooms: 5 bedrooms (primary bedroom on main level)
  • Flooring: Carpet; Laminate
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Open floorplan; Cable TV available; High-speed internet available; Walk-in closet(s); One living area; One dining area; Two total rooms (listed)
  • Laundry & utility: Utility room; Electric water heater

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/3.0-bath manufactured listed at $155k.

Deal economics

  • At list price, monthly cash flow is $186 ($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 $145k (6.5% below list).
  • Recommended offer: $145k (6.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 57/100 on livability (#317 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment C-, schools F, crime F.
  • Caddo Parish (urban): math 21% / reading 32% proficiency, ranked #53 of 98 in LA (top 54%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 59 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 221 units permitted in Caddo 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.
  • Caddo County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($153k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 68% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $145,000 (6.5% 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 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?
  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
0.94%
Cap rate
7.73%
Cash-on-cash
5.15%
DSCR
1.23
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$78,736
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9932 Lareta St 0.73mi 4/2.0 (+1) 1,960 (-8%) 13mo $72,900 $37 33

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
-8.3%
Equity multiple
0.69×
Total profit
$-13,300
Equity at exit
$23,111
10-year hold
IRR
1.1%
Equity multiple
1.08×
Total profit
$3,503
Equity at exit
$13,402

Cash invested: $43,400 (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 71047

Home prices YoY
-27.5%
Active inventory
59
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,450 medium interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$82 /mo · $982/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$304
Net cashflow
$186

Break-even live

Break-even rent $1,214
Max offer price $155,000
Occupancy floor 82%

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
$38,750
Closing costs
$4,650
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9932 Lareta St Keithville, LA 4.0 2.0 1960 $1,450 $0.74 20d 1 0.75mi

Listing history 17 events

  1. 2026-06-18
    days on market $155,000 Active 21 DOM
  2. 2026-06-17
    days on market $155,000 Active 20 DOM
  3. 2026-06-16
    days on market $155,000 Active 19 DOM
  4. 2026-06-15
    days on market $155,000 Active 18 DOM
  5. 2026-06-14
    days on market $155,000 Active 16 DOM
  6. 2026-06-13
    days on market $155,000 Active 15 DOM
  7. 2026-06-10
    days on market $155,000 Active 13 DOM
  8. 2026-06-09
    days on market $155,000 Active 12 DOM
  9. 2026-06-08
    days on market $155,000 Active 11 DOM
  10. 2026-06-07
    days on market $155,000 Active 10 DOM
  11. 2026-06-05
    days on market $155,000 Active 7 DOM
  12. 2026-06-03
    days on market $155,000 Active 6 DOM
  13. 2026-06-02
    days on market $155,000 Active 5 DOM
  14. 2026-06-01
    days on market $155,000 Active 4 DOM
  15. 2026-05-31
    days on market $155,000 Active 3 DOM
  16. 2026-05-30
    days on market $155,000 Active 2 DOM
  17. 2026-05-26
    listed $155,000 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
$982 · $82/mo
Projected year-2 tax
$982 · $82/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 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 68% 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
$17,400
− Mortgage interest
−$8,682
− Property taxes
−$982
− Insurance
−$775
− Repairs & maintenance
−$1,392
− Management
−$1,392
− Depreciation
−$4,509
Taxable loss
−$332
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$80
After-tax cash flow
$2,315/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
Caddo Parish
NCES district ID
2200300
Math proficiency
21% ▼ -33.00%
Reading proficiency
32% ▼ -30.00%
Median HH income
$39,227
Composite
22.23/100
National rank
#8148
State rank
#53 of 98 in LA

Livability — Keachi

Score
57/100
State rank
#317
US rank
#21617

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
164,123
Population (ZIP)
10,874

Population outlook (Caddo County) Hauer SSP2

Today (2025)
243,190 people
By 2030
237,231 · -2.5%
By 2040
222,502 · -8.5%
By 2050
206,516 · -15.1%
By 2075
165,706 · -31.9%
By 2100
122,262 · -49.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Black 17% Two or more races 3% Hispanic / Latino 2% Native American 1%
Common ancestry
Lithuanian 4% Slovak 2% Romanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% French/Haitian/Cajun 1%

Political lean MEDSL · Caddo

2024 margin
Toss-up / Even · D 51.6% · R 47.0% · Other 1.4%
2008→2024 swing
+1.6pp toward D · 2008: 3.0pp · 2024: 4.6pp
All cycles
2024: D+4.6 2020: D+6.8 2016: D+4.2 2012: D+4.9 2008: D+3.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -59.82%
Current HPI
158.0139
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

1 event — show timeline
  • 2026-05-26 Listed $155,000 NTREIS

Property tax history

+15.2%/yr

Latest (2025): $982 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…