CashFlowRE
Sign in Sign up
210 Correze
B+ Composite 75.16
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 +8.6/10.0
  • Livability +3.8/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$90,000

210 Correze · Kinder, LA 70648
3 bd · 2.0 ba · 1,514 sqft · SingleFamily · 119 Days on market
Built 1955 8,712 sqft lot Est $174k · 48% under

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

Listing remarks MLS

Nice size home with a large kitchen and large master bedroom. Recently rented. Needs some work and would be a great investment property. House next door is also for sale - MLS 171805.

Key facts

  • 8,712 sq ft lot
  • 4 parking spots
  • Built 1955

Property features AI

Exterior

  • Parking: Four total parking spaces (all open)
  • Utilities: Public water; Public sewer; Electricity connected; Water connected
  • Home design: Single-family residence (house); One story; East-facing; Raised foundation
  • Exterior features: Back yard; City lot; Paved road access; Has a view; No fencing

Interior

  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Central air conditioning; Electric heating
  • Interior features: No fireplace

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/2.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $404 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $82k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 75/100 on livability (#21 in LA, #4,044 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: amenities F, commute F.
  • Allen Parish (rural): math 26% / reading 42% proficiency, ranked #36 of 98 in LA (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Kinder Elementary School (math 32% / reading 42%, grade F, #251 of 646 statewide, top 41%, 541 students, 72% FRL); Kinder Middle School (math 31% / reading 56%, grade D, #55 of 218 statewide, top 25%, 374 students, 61% FRL); Kinder High School (math 37% / reading 57%, grade D-, #45 of 265 statewide, top 20%, 426 students, 60% FRL).
  • Market conditions: 39 active listings in the ZIP; 46 units permitted in Allen Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Allen 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 $25k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 119 days — a 9% lower offer ($82k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 7y 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 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $81,900 (9.0% below list)

Questions for the listing agent

  1. It's been on market 119 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — 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. Schools are A-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?
  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
1.36%
Cap rate
11.68%
Cash-on-cash
19.24%
DSCR
1.86
GRM
6.1

CMA / ARV

ARV (on-the-fly)
$174,110
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1105 1st Ave 0.28mi 3/2.0 1,550 (+2%) 14mo $179,000 $115 71
1513 2nd Ave Ave 0.27mi 3/2.0 1,720 (+14%) 9mo $115,000 $67 57
202 S 12th St S 0.19mi 3/2.0 1,320 (-13%) 20mo $215,000 $163 53
118 N 14th St N 0.25mi 3/1.0 1,634 (+8%) 22mo $146,000 $89 53

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
11.2%
Equity multiple
1.44×
Total profit
$11,130
Equity at exit
$13,419
10-year hold
IRR
20.2%
Equity multiple
2.70×
Total profit
$42,748
Equity at exit
$7,782

Cash invested: $25,200 (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 70648

Home prices YoY
-25.9%
Active inventory
39
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,221 medium interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$51 /mo · $610/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$404

Break-even live

Break-even rent $709
Max offer price $90,000
Occupancy floor 62%

Sensitivity live

Price -10% $455 -5% $430 +0% $404 +5% $379 +10% $353
Rent -10% $308 -5% $356 +0% $404 +5% $452 +10% $500
Rate -1.0pp $449 -0.5pp $427 base $404 +0.5pp $381 +1.0pp $357

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
$22,500
Closing costs
$2,700
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. 2026-06-22
    days on market $90,000 Active 119 DOM
  2. 2026-06-21
    days on market $90,000 Active 118 DOM
  3. 2026-06-21
    days on market $90,000 Active 117 DOM
  4. 2026-06-18
    days on market $90,000 Active 115 DOM
  5. 2026-06-17
    days on market $90,000 Active 114 DOM
  6. 2026-06-16
    days on market $90,000 Active 113 DOM
  7. 2026-06-15
    days on market $90,000 Active 112 DOM
  8. 2026-06-13
    days on market $90,000 Active 110 DOM
  9. 2026-06-12
    days on market $90,000 Active 109 DOM
  10. 2026-06-09
    days on market $90,000 Active 106 DOM
  11. 2026-06-08
    days on market $90,000 Active 105 DOM
  12. 2026-06-07
    days on market $90,000 Active 104 DOM
  13. 2026-06-07
    days on market $90,000 Active 103 DOM
  14. 2026-06-04
    days on market $90,000 Active 100 DOM
  15. 2026-06-02
    days on market $90,000 Active 99 DOM
  16. 2026-06-01
    days on market $90,000 Active 98 DOM
  17. 2026-05-31
    days on market $90,000 Active 97 DOM
  18. 2026-05-31
    days on market $90,000 Active 96 DOM
  19. 2026-02-23
    listed $90,000 Active
  20. 2024-06-07
    soldstatus $1,600,000
  21. 2019-03-21
    soldstatus 183-char remark
    Show marketing remark (183 chars)

    Nice size home with a large kitchen and large master bedroom. Recently rented. Needs some work and would be a great investment property. House next door is also for sale - MLS 171805.

  22. 2019-01-21
    listed $35,000 183-char remark
    Show marketing remark (183 chars)

    Nice size home with a large kitchen and large master bedroom. Recently rented. Needs some work and would be a great investment property. House next door is also for sale - MLS 171805.

ⓘ 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
$610 · $51/mo
Projected year-2 tax
$610 · $51/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 6/10 Major FEMA zone X (unshaded) · 72% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°F today · 20 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
$14,648
− Mortgage interest
−$5,041
− Property taxes
−$610
− Insurance
−$450
− Repairs & maintenance
−$1,172
− Management
−$1,172
− Depreciation
−$2,618
Taxable income
$3,585
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$860
After-tax cash flow
$3,988/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
Allen Parish
NCES district ID
2200060
Math proficiency
26% ▼ -46.00%
Reading proficiency
42% ▼ -39.00%
Median HH income
$39,440
Composite
28.45/100
National rank
#6751
State rank
#36 of 98 in LA

Livability — Kinder

Score
75/100
State rank
#21
US rank
#4044

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kinder, LA
Population (ZIP)
6,994

Population outlook (Allen County) Hauer SSP2

Today (2025)
25,056 people
By 2030
24,668 · -1.5%
By 2040
23,964 · -4.4%
By 2050
23,166 · -7.5%
By 2075
21,285 · -15.1%
By 2100
15,904 · -36.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (66%)
Race & ethnicity
White 66% Black 19% Two or more races 8% Hispanic / Latino 6% Asian 1% Native American 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 10% Serbian 3% Slovak 2%
Foreign-born
6% · Canada, Jamaica
Languages at home
92% English-only · Spanish 5% French/Haitian/Cajun 2% Arabic 1%

Political lean MEDSL · Allen

2024 margin
Solid R (+61.0) · D 19.0% · R 80.0%
2008→2024 swing
-24.7pp toward R · 2008: -36.4pp · 2024: -61.0pp
All cycles
2024: R+61.0 2020: R+55.7 2016: R+51.5 2012: R+41.7 2008: R+36.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -42.24%
Current HPI
120.6268
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

+157.1% since first listed
4 events — show timeline
  • 2026-02-23 Listed $90,000 SWLAR
  • 2024-06-07 Sold (Public Records) $1,600,000 Public Records
  • 2019-03-21 Sold (MLS) SWLAR
  • 2019-01-21 Listed $35,000 SWLAR

Property tax history

+0.5%/yr

Latest (2025): $610 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…