CashFlowRE
Sign in Sign up
900 Poinciana Ave
B- Composite 67.03
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 +28.2/30.0
  • DSCR +10.0/10.0
  • Appreciation +6.8/10.0
  • 1% rule +6.5/10.0
  • ARV discount +5.0/15.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0

$98,000

900 Poinciana Ave · Mamou, LA 70554
3 bd · 1.0 ba · 1,507 sqft · Other · 164 Days on market
0.40 ac lot $65/sqft · 6% above area Est $93k · 6% over

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

Listing remarks MLS

Don't miss this charming home in the heart of Mamou--just steps from Savoy Hospital! Spacious 3 bedroom home with a formal dining room that flows into a cozy living area make this property ideal for comfortable living and entertaining. Enjoy the convenience of covered parking and a versatile outdoor building--perfect for a workshop, man cave, or outdoor kitchen. Schedule your private showing today!

Key facts

  • Formal dining room
  • Covered parking
  • Cozy living area

Tags

FORMAL DINING ROOMCOZY LIVING AREACOVERED PARKINGVERSATILE OUTDOOR BUILDING

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/1.0-bath other listed at $98k.

Deal economics

  • At list price, monthly cash flow is $311 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $98k).
  • Recommended offer: $86k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#181 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B; Watch: crime C-, amenities F, commute F.
  • Evangeline Parish (rural): math 23% / reading 36% proficiency, ranked #48 of 98 in LA (top 49%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: James Stephens Montessori School (math 32% / reading 42%, grade F, #251 of 646 statewide, top 41%, 442 students, 70% FRL) — zoned schools at 70% FRL track the district average.
  • Market conditions: 47 active listings in the ZIP; 28 units permitted in Evangeline Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($678 loan paydown + $3k appreciation (3.5% local appreciation)).
  • Evangeline County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.5% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 164 days — a 12% lower offer ($86k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
Recommended offer $86,240 (12.0% below list)

Questions for the listing agent

  1. It's been on market 164 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. Schools are B-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?
  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
1.15%
Cap rate
10.10%
Cash-on-cash
13.60%
DSCR
1.61
GRM
7.3

CMA / ARV

ARV (median comp)
$92,844
List price
$98,000
Delta
5.55%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

3.53% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
21.4%
Equity multiple
2.25×
Total profit
$34,366
Equity at exit
$47,038
10-year hold
IRR
22.0%
Equity multiple
4.32×
Total profit
$91,143
Equity at exit
$74,892

Cash invested: $27,440 (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 70554

Home prices YoY
3.4%
Active inventory
47
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,123 medium interval (Pro) →
Mortgage (P&I)
$514
Tax from tax record
$21 /mo · $255/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$236
Net cashflow
$311

Break-even live

Break-even rent $729
Max offer price $98,000
Occupancy floor 67%

Sensitivity live

Price -10% $367 -5% $339 +0% $311 +5% $283 +10% $256
Rent -10% $222 -5% $267 +0% $311 +5% $355 +10% $400
Rate -1.0pp $360 -0.5pp $336 base $311 +0.5pp $286 +1.0pp $260

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
$24,500
Closing costs
$2,940
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 22 events

  1. 2026-06-21
    days on market $98,000 Active 164 DOM
  2. 2026-06-21
    days on market $98,000 Active 163 DOM
  3. 2026-06-18
    days on market $98,000 Active 161 DOM
  4. 2026-06-17
    days on market $98,000 Active 160 DOM
  5. 2026-06-16
    days on market $98,000 Active 159 DOM
  6. 2026-06-15
    days on market $98,000 Active 158 DOM
  7. 2026-06-13
    days on market $98,000 Active 156 DOM
  8. 2026-06-12
    days on market $98,000 Active 155 DOM
  9. 2026-06-09
    days on market $98,000 Active 152 DOM
  10. 2026-06-08
    days on market $98,000 Active 151 DOM
  11. 2026-06-07
    days on market $98,000 Active 150 DOM
  12. 2026-06-07
    days on market $98,000 Active 149 DOM
  13. 2026-06-04
    days on market $98,000 Active 146 DOM
  14. 2026-06-02
    days on market $98,000 Active 145 DOM
  15. 2026-06-01
    days on market $98,000 Active 144 DOM
  16. 2026-05-31
    days on market $98,000 Active 143 DOM
  17. 2026-05-31
    days on market $98,000 Active 142 DOM
  18. 2026-01-08
    listed $98,000 Active 401-char remark
    Show marketing remark (401 chars)

    Don't miss this charming home in the heart of Mamou--just steps from Savoy Hospital! Spacious 3 bedroom home with a formal dining room that flows into a cozy living area make this property ideal for comfortable living and entertaining. Enjoy the convenience of covered parking and a versatile outdoor building--perfect for a workshop, man cave, or outdoor kitchen. Schedule your private showing today!

  19. 2025-07-25
    price $105,000
  20. 2025-05-01
    listed $120,000 Active
  21. 2022-03-03
    soldstatus $140,000
  22. 2016-05-23
    soldstatus $18,000

ⓘ 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
$255 · $21/mo
Projected year-2 tax
$539 · $45/mo
Expected delta
+$284/yr (+$24/mo · 111.0%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$13,475
− Mortgage interest
−$5,490
− Property taxes
−$255
− Insurance
−$490
− Repairs & maintenance
−$1,078
− Management
−$1,078
− Depreciation
−$2,851
Taxable income
$2,233
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$536
After-tax cash flow
$3,197/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
Evangeline Parish
NCES district ID
2200630
Math proficiency
23% ▼ -46.00%
Reading proficiency
36% ▼ -37.00%
Median HH income
$31,769
Composite
24.0/100
National rank
#7774
State rank
#48 of 98 in LA

Livability — Mamou

Score
64/100
State rank
#181
US rank
#14761

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mamou, LA
Population (ZIP)
5,028

Population outlook (Evangeline County) Hauer SSP2

Today (2025)
33,019 people
By 2030
32,359 · -2.0%
By 2040
30,860 · -6.5%
By 2050
29,125 · -11.8%
By 2075
24,605 · -25.5%
By 2100
18,499 · -44.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
White 61% Black 29% Two or more races 4%
Common ancestry
Lithuanian 21% German 3% Scandinavian 1%
Languages at home
82% English-only · French/Haitian/Cajun 17% Other Indo-European 1%

Political lean MEDSL · Evangeline

2024 margin
Solid R (+49.1) · D 24.9% · R 74.0% · Other 1.2%
2008→2024 swing
-24.4pp toward R · 2008: -24.7pp · 2024: -49.1pp
All cycles
2024: R+49.1 2020: R+44.7 2016: R+41.3 2012: R+30.7 2008: R+24.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.53%
Current HPI
106.3204
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

+444.4% since first listed
5 events — show timeline
  • 2026-01-08 Listed $98,000 AcadianaMLS
  • 2025-07-25 Price Changed $105,000 AcadianaMLS
  • 2025-05-01 Listed $120,000 AcadianaMLS
  • 2022-03-03 Sold (Public Records) $140,000 Public Records
  • 2016-05-23 Sold (Public Records) $18,000 Public Records

Property tax history

-4.5%/yr

Latest (2025): $255 · -21.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…