CashFlowRE
Sign in Sign up
850 Ash St
D- Composite 39.75
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 +11.3/30.0
  • ARV discount +7.5/15.0
  • Appreciation +5.0/10.0
  • DSCR +3.3/10.0
  • Livability +2.8/5.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$152,000

850 Ash St · Hodge, LA 71247
3 bd · 1.5 ba · 1,632 sqft · SingleFamily · 2 Days on market
Built 1976

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

Listing remarks

This home is on a corner lot in the city limits of Hodge with mature oak trees. Offering 3 bedroom and a full bath with a walk-in shower and a half bath/ laundry room off the kitchen. An enclosed sitting area, public sewage, natural gas, and a large shop with a rollup door. Home shingles replaced 2020. All on two lots for you and your family to enjoy. Call to schedule today with your favorite agent. .

Key facts

  • 2 garage spots
  • Built 1976
  • Listed 2 days

Property features AI

Finance

  • HOA & community: No association amenities

Exterior

  • Parking: 2-car garage; Carport; Open parking available
  • Utilities: Public water; Public sewer; Natural gas available and connected
  • Home design: Single-family residence (site-built); One-level entry (entry level 1); One story
  • Construction: Masonite exterior; Asphalt roof; Slab foundation; Built as a site-built home
  • Exterior features: Covered patio; Corner lot; Paved road access; On-site storage structure

Interior

  • Kitchen: Dishwasher; Electric cooktop; Oven; Gas water heater
  • Bedrooms: 3 bedrooms on the main level
  • Bathrooms: 1 full bathroom; 1 half bathroom; 2 main-level bathrooms; 1 partial bathroom
  • Heating & cooling: Central air conditioning; Ceiling fans for additional cooling; Natural gas heating
  • Interior features: Ceiling fans; Blinds on windows

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/1.5-bath single-family listed at $152k.

Deal economics

  • At list price, monthly cash flow is $-54 ($-653/yr) — negative.
  • To cash-flow at today's rent, offer at most $142k (6.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $113k (25.4% below list).
  • Recommended offer: $113k (25.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 56/100 on livability (#352 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: housing D+, health & safety D, crime F.
  • Jackson Parish (rural): math 25% / reading 31% proficiency, ranked #50 of 98 in LA (top 51%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Jonesboro-Hodge Elementary School (math 2% / reading 8%, grade F, #633 of 646 statewide, top 99%, 340 students, 84% FRL); Jonesboro-Hodge Middle School (math 8% / reading 17%, grade F, #192 of 218 statewide, top 88%, 162 students, 77% FRL); Jonesboro-Hodge High School (math 5% / reading 15%, grade F, #239 of 265 statewide, top 91%, 228 students, 72% FRL) — zoned schools average 77% FRL vs 56% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 9% at this address vs 28% district-wide (-19 pts) — the specific schools serving this property underperform the Jackson Parish average; the district grade overstates school quality for this exact location.
  • Market conditions: 3 active listings in the ZIP.

Forward outlook

  • In year one you build about $6k of equity ($1k loan paydown + $5k appreciation (3.0% local appreciation)).
  • Jackson County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $43k cash investment doubles in ~7 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 73% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $113,367 (25.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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. 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?
  7. 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.
  8. 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.
  9. 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
0.75%
Cap rate
5.86%
Cash-on-cash
-1.53%
DSCR
0.93
GRM
11.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
6.1%
Equity multiple
1.35×
Total profit
$14,799
Equity at exit
$68,346
10-year hold
IRR
9.0%
Equity multiple
2.35×
Total profit
$57,505
Equity at exit
$105,329

Cash invested: $42,560 (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 71247

Active inventory
3
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$1,134 medium interval (Pro) →
Mortgage (P&I)
$797
Tax from tax record
$90 /mo · $1,075/yr
Insurance
$63
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$-54

Break-even live

Break-even rent $1,203
Max offer price $142,384
Occupancy floor 100%

Sensitivity live

Price -10% $32 -5% $-11 +0% $-54 +5% $-97 +10% $-140
Rent -10% $-144 -5% $-99 +0% $-54 +5% $-10 +10% $35
Rate -1.0pp $22 -0.5pp $-16 base $-54 +0.5pp $-94 +1.0pp $-134

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
$38,000
Closing costs
$4,560
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 2 events

  1. 2026-05-12
    status Pending
  2. 2026-05-10
    listed $152,000 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
$1,075 · $90/mo
Projected year-2 tax
$1,075 · $90/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 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 73% 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
$13,604
− Mortgage interest
−$8,514
− Property taxes
−$1,075
− Insurance
−$760
− Repairs & maintenance
−$1,088
− Management
−$1,088
− Depreciation
−$4,422
Taxable loss
−$3,344
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$803
After-tax cash flow
$149/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
Jackson Parish
NCES district ID
2200780
Math proficiency
25% ▼ -26.00%
Reading proficiency
31% ▼ -30.00%
Median HH income
$37,823
Composite
23.36/100
National rank
#7909
State rank
#50 of 98 in LA

Livability — Hodge

Score
56/100
State rank
#352
US rank
#23021

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hodge, LA
City population
1,225
Population (ZIP)
1,225

Population outlook (Jackson County) Hauer SSP2

Today (2025)
15,022 people
By 2030
14,489 · -3.5%
By 2040
13,361 · -11.1%
By 2050
12,269 · -18.3%
By 2075
9,848 · -34.4%
By 2100
7,510 · -50.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
Black 49% White 42% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Serbian 5% Lithuanian 3% Italian 1%
Foreign-born
1%
Languages at home
99% English-only · Tagalog/Filipino 1%

Political lean MEDSL · Jackson

2024 margin
Solid R (+47.6) · D 25.6% · R 73.2% · Other 1.1%
2008→2024 swing
-12.2pp toward R · 2008: -35.3pp · 2024: -47.6pp
All cycles
2024: R+47.6 2020: R+42.6 2016: R+40.6 2012: R+37.5 2008: R+35.3

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

2 events — show timeline
  • 2026-05-12 Pending NELABOR
  • 2026-05-10 Listed $152,000 NELABOR

Property tax history

+0.5%/yr

Latest (2025): $1,075 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…