CashFlowRE
Sign in Sign up
914 Howard St
B- Composite 68.57
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$42,500

914 Howard St · Jennings, LA 70546
3 bd · 2.5 ba · 2,203 sqft · SingleFamily · 131 Days on market
Built 1960 0.27 ac lot $19/sqft · 71% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

New Investment Opportunity in Jennings Looking for your next value-add deal? This 3-bedroom, 2.5-bathroom home offers huge upside for the right buyer! Featuring a large living room plus a massive den, this property has the space and layout investors and savvy homeowners love. Yes—it needs TLC (flooring, paint, a new roof, and updates), but that’s where the equity is made. Priced at an incredible $49,500, this is your chance to come in, complete the improvements, and unlock a much higher after-repair value. Highlights include: Two separate driveways (left & right), both with covered carports Large fenced-in backyard—perfect for pets, play, or entertaining Flexible layout ideal for a flip, rental, or homeowner renovation Opportunities like this don’t last long at this price. Schedule your tour today and secure this equity play before it’s gone!

Key facts

  • Covered carports
  • Flexible layout
  • Large living room

Tags

LARGE LIVING ROOMMASSIVE DENTWO SEPARATE DRIVEWAYSCOVERED CARPORTSLARGE FENCED-IN BACKYARDFLEXIBLE LAYOUT

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/2.5-bath single-family listed at $42k.

Deal economics

  • At list price, monthly cash flow is $715 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $42k).
  • Recommended offer: $37k (12.0% below list) — sets the bar for market timing.
  • Cap rate 26.5% 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 $294 of loan paydown is wiped out by about $1k 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 $12k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 131 days — a 12% lower offer ($37k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $7k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $37,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 131 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
3.05%
Cap rate
26.49%
Cash-on-cash
72.13%
DSCR
4.21
GRM
2.7

CMA / ARV

ARV (median comp)
$145,055
List price
$42,500
Delta
-70.70%
Verdict
UNDERPRICED
Comps
15 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
806 Clara St 0.29mi 3/2.0 2,215 (+0%) 8mo $32,000 $14 77
219 Clara St 0.55mi 4/2.0 (+1) 2,200 (-0%) 3mo $218,000 $99 65
707 Decker St 0.38mi 3/2.0 2,018 (-8%) 13mo $145,000 $72 56
415 Decker St 0.48mi 3/2.0 1,977 (-10%) 18mo $225,000 $114 44
306 Clara St 0.54mi 3/2.0 1,962 (-11%) 15mo $252,500 $129 42
101 Ben Monic Dr 0.67mi 3/2.0 2,450 (+11%) 11mo $189,000 $77 39
506 W Academy Ave 0.39mi 4/3.5 (+1) 2,500 (+14%) 19mo $305,000 $122 35

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
71.8%
Equity multiple
4.25×
Total profit
$38,699
Equity at exit
$6,337
10-year hold
IRR
75.7%
Equity multiple
8.77×
Total profit
$92,480
Equity at exit
$3,675

Cash invested: $11,900 (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
2.7×

Monthly cashflow live

Estimated rent
$1,298 medium interval (Pro) →
Mortgage (P&I)
$223
Tax from tax record
$69 /mo · $833/yr
Insurance
$18
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$715

Break-even live

Break-even rent $392
Max offer price $42,500
Occupancy floor 40%

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
$10,625
Closing costs
$1,275
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. 2026-06-19
    days on market $42,500 Active 131 DOM
  2. 2026-06-18
    days on market $42,500 Active 130 DOM
  3. 2026-06-17
    days on market $42,500 Active 129 DOM
  4. 2026-06-16
    days on market $42,500 Active 128 DOM
  5. 2026-06-15
    days on market $42,500 Active 127 DOM
  6. 2026-06-14
    days on market $42,500 Active 125 DOM
  7. 2026-06-13
    days on market $42,500 Active 124 DOM
  8. 2026-06-10
    days on market $42,500 Active 122 DOM
  9. 2026-06-09
    days on market $42,500 Active 121 DOM
  10. 2026-06-08
    days on market $42,500 Active 120 DOM
  11. 2026-06-07
    days on market $42,500 Active 119 DOM
  12. 2026-06-02
    days on market $42,500 Active 114 DOM
  13. 2026-06-01
    days on market $42,500 Active 113 DOM
  14. 2026-05-31
    days on market $42,500 Active 112 DOM
  15. 2026-05-30
    days on market $42,500 Active 111 DOM
  16. 2026-04-14
    price $42,500 895-char remark
    Show marketing remark (895 chars)

    New Investment Opportunity in Jennings Looking for your next value-add deal? This 3-bedroom, 2.5-bathroom home offers huge upside for the right buyer! Featuring a large living room plus a massive den, this property has the space and layout investors and savvy homeowners love. Yes—it needs TLC (flooring, paint, a new roof, and updates), but that’s where the equity is made. Priced at an incredible $49,500, this is your chance to come in, complete the improvements, and unlock a much higher after-repair value. Highlights include: Two separate driveways (left & right), both with covered carports Large fenced-in backyard—perfect for pets, play, or entertaining Flexible layout ideal for a flip, rental, or homeowner renovation Opportunities like this don’t last long at this price. Schedule your tour today and secure this equity play before it’s gone!

  17. 2026-03-22
    price $44,500 895-char remark
    Show marketing remark (895 chars)

    New Investment Opportunity in Jennings Looking for your next value-add deal? This 3-bedroom, 2.5-bathroom home offers huge upside for the right buyer! Featuring a large living room plus a massive den, this property has the space and layout investors and savvy homeowners love. Yes—it needs TLC (flooring, paint, a new roof, and updates), but that’s where the equity is made. Priced at an incredible $49,500, this is your chance to come in, complete the improvements, and unlock a much higher after-repair value. Highlights include: Two separate driveways (left & right), both with covered carports Large fenced-in backyard—perfect for pets, play, or entertaining Flexible layout ideal for a flip, rental, or homeowner renovation Opportunities like this don’t last long at this price. Schedule your tour today and secure this equity play before it’s gone!

  18. 2026-03-05
    status Active 895-char remark
    Show marketing remark (895 chars)

    New Investment Opportunity in Jennings Looking for your next value-add deal? This 3-bedroom, 2.5-bathroom home offers huge upside for the right buyer! Featuring a large living room plus a massive den, this property has the space and layout investors and savvy homeowners love. Yes—it needs TLC (flooring, paint, a new roof, and updates), but that’s where the equity is made. Priced at an incredible $49,500, this is your chance to come in, complete the improvements, and unlock a much higher after-repair value. Highlights include: Two separate driveways (left & right), both with covered carports Large fenced-in backyard—perfect for pets, play, or entertaining Flexible layout ideal for a flip, rental, or homeowner renovation Opportunities like this don’t last long at this price. Schedule your tour today and secure this equity play before it’s gone!

  19. 2026-03-04
    status Pending 895-char remark
    Show marketing remark (895 chars)

    New Investment Opportunity in Jennings Looking for your next value-add deal? This 3-bedroom, 2.5-bathroom home offers huge upside for the right buyer! Featuring a large living room plus a massive den, this property has the space and layout investors and savvy homeowners love. Yes—it needs TLC (flooring, paint, a new roof, and updates), but that’s where the equity is made. Priced at an incredible $49,500, this is your chance to come in, complete the improvements, and unlock a much higher after-repair value. Highlights include: Two separate driveways (left & right), both with covered carports Large fenced-in backyard—perfect for pets, play, or entertaining Flexible layout ideal for a flip, rental, or homeowner renovation Opportunities like this don’t last long at this price. Schedule your tour today and secure this equity play before it’s gone!

  20. 2026-02-07
    listed $49,500 Active 895-char remark
    Show marketing remark (895 chars)

    New Investment Opportunity in Jennings Looking for your next value-add deal? This 3-bedroom, 2.5-bathroom home offers huge upside for the right buyer! Featuring a large living room plus a massive den, this property has the space and layout investors and savvy homeowners love. Yes—it needs TLC (flooring, paint, a new roof, and updates), but that’s where the equity is made. Priced at an incredible $49,500, this is your chance to come in, complete the improvements, and unlock a much higher after-repair value. Highlights include: Two separate driveways (left & right), both with covered carports Large fenced-in backyard—perfect for pets, play, or entertaining Flexible layout ideal for a flip, rental, or homeowner renovation Opportunities like this don’t last long at this price. Schedule your tour today and secure this equity play before it’s gone!

  21. 2026-01-23
    soldstatus Closed 169-char remark
    Show marketing remark (169 chars)

    Attention investors! This property features a 3-bedroom, 2.5-bath floor plan on a spacious 0.27-acre lot within the city limits of Jennings. Schedule your showing today!

  22. 2025-11-07
    status Pending 169-char remark
    Show marketing remark (169 chars)

    Attention investors! This property features a 3-bedroom, 2.5-bath floor plan on a spacious 0.27-acre lot within the city limits of Jennings. Schedule your showing today!

  23. 2025-10-29
    listed $31,500 Active 169-char remark
    Show marketing remark (169 chars)

    Attention investors! This property features a 3-bedroom, 2.5-bath floor plan on a spacious 0.27-acre lot within the city limits of Jennings. Schedule your showing today!

ⓘ 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
$833 · $69/mo
Projected year-2 tax
$833 · $69/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 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 21 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
$15,574
− Mortgage interest
−$2,381
− Property taxes
−$833
− Insurance
−$212
− Repairs & maintenance
−$1,246
− Management
−$1,246
− Depreciation
−$1,236
Taxable income
$8,419
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,021
After-tax cash flow
$6,563/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

+34.9% since first listed
8 events — show timeline
  • 2026-04-14 Price Changed $42,500 SWLAR
  • 2026-03-22 Price Changed $44,500 SWLAR
  • 2026-03-05 Relisted SWLAR
  • 2026-03-04 Pending SWLAR
  • 2026-02-07 Listed $49,500 SWLAR
  • 2026-01-23 Sold (MLS) SWLAR
  • 2025-11-07 Pending SWLAR
  • 2025-10-29 Listed $31,500 SWLAR

Property tax history

+0.3%/yr

Latest (2025): $833 · +12.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…