CashFlowRE
Sign in Sign up
309 Saizan Ave
C+ Composite 64.16
Why this score? — see what drove the C+ 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
  • DSCR +10.0/10.0
  • 1% rule +8.3/10.0
  • Appreciation +5.3/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • ARV discount +0.0/15.0

$65,000

309 Saizan Ave · Port Barre, LA 70577
2 bd · 1.0 ba · 936 sqft · SingleFamily · 34 Days on market
0.41 ac lot $69/sqft · 19% above area Est $55k · 19% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Perfect for an investor or first-time buyer, this 2 bedroom, 1 bathroom home in Port Barre offers great potential at an affordable price. Conveniently located with easy access to local amenities, this property could make a great rental, flip opportunity, or starter home. Don't miss your chance to add this investment opportunity to your portfolio!

Key facts

  • 0.41 acre lot
  • Parking
  • Listed 34 days

Property features AI

Exterior

  • Parking: Carport (1 covered space, total 1 parking space)
  • Utilities: Public sewer; Electric service by Entergy
  • Home design: Single-family residence; Fixer condition; City street frontage
  • Construction: Wood siding/frame construction
  • Exterior features: Chain link fencing; Metal roof; Shed/storage on property

Interior

  • Kitchen: Refrigerator; Gas stove (connected)
  • Flooring: Wood flooring; Wood laminate flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: No central heating; Window unit cooling
  • Interior features: Wood and wood laminate flooring; Refrigerator; Gas stove (connected); Window cooling units

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 2-bed/1.0-bath single-family listed at $65k.

Deal economics

  • At list price, monthly cash flow is $267 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($862 rent vs $65k).
  • Recommended offer: $63k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#85 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: amenities F, commute F, employment F.
  • St. Landry Parish (town): math 20% / reading 33% proficiency, ranked #54 of 98 in LA (top 55%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 27 active listings in the ZIP; 142 units permitted in St. Landry Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $887 of equity ($449 loan paydown + $438 appreciation (0.7% local appreciation)).
  • St. Landry County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (0.7% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($63k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $63,050 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.33%
Cap rate
11.23%
Cash-on-cash
17.63%
DSCR
1.78
GRM
6.3

CMA / ARV

ARV (median comp)
$54,753
List price
$65,000
Delta
18.71%
Verdict
OVERPRICED
Comps
12 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
130 Hazel St 0.22mi 3/1.0 (+1) 937 (+0%) 0mo $53,000 $57 84
131 Felicite St 0.18mi 2/1.0 900 (-4%) 22mo $112,000 $124 67

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.67% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
18.9%
Equity multiple
1.95×
Total profit
$17,207
Equity at exit
$21,094
10-year hold
IRR
22.4%
Equity multiple
3.63×
Total profit
$47,833
Equity at exit
$27,204

Cash invested: $18,200 (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 70577

Home prices YoY
0.7%
Active inventory
27
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$862 medium interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$46 /mo · $551/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$181
Net cashflow
$267

Break-even live

Break-even rent $524
Max offer price $65,000
Occupancy floor 64%

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
$16,250
Closing costs
$1,950
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 17 events

  1. 2026-06-18
    days on market $65,000 Active 34 DOM
  2. 2026-06-17
    days on market $65,000 Active 33 DOM
  3. 2026-06-16
    days on market $65,000 Active 32 DOM
  4. 2026-06-15
    days on market $65,000 Active 31 DOM
  5. 2026-06-13
    days on market $65,000 Active 29 DOM
  6. 2026-06-12
    days on market $65,000 Active 28 DOM
  7. 2026-06-09
    days on market $65,000 Active 25 DOM
  8. 2026-06-08
    days on market $65,000 Active 24 DOM
  9. 2026-06-07
    days on market $65,000 Active 23 DOM
  10. 2026-06-07
    days on market $65,000 Active 22 DOM
  11. 2026-06-04
    days on market $65,000 Active 19 DOM
  12. 2026-06-02
    days on market $65,000 Active 18 DOM
  13. 2026-06-01
    days on market $65,000 Active 17 DOM
  14. 2026-05-31
    days on market $65,000 Active 16 DOM
  15. 2026-05-31
    days on market $65,000 Active 15 DOM
  16. 2026-05-15
    listed $65,000 Active 348-char remark
  17. 2002-07-31
    soldstatus $65,000

ⓘ 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
$551 · $46/mo
Projected year-2 tax
$551 · $46/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$10,349
− Mortgage interest
−$3,641
− Property taxes
−$551
− Insurance
−$325
− Repairs & maintenance
−$828
− Management
−$828
− Depreciation
−$1,891
Taxable income
$2,285
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$548
After-tax cash flow
$2,660/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
St. Landry Parish
NCES district ID
2201560
Math proficiency
20% ▼ -43.00%
Reading proficiency
33% ▼ -35.00%
Median HH income
$32,635
Composite
21.59/100
National rank
#8303
State rank
#54 of 98 in LA

Livability — Port Barre

Score
68/100
State rank
#85
US rank
#9518

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Port Barre, LA
Population (ZIP)
3,808

Population outlook (St. Landry County) Hauer SSP2

Today (2025)
83,114 people
By 2030
82,110 · -1.2%
By 2040
79,445 · -4.4%
By 2050
75,855 · -8.7%
By 2075
65,684 · -21.0%
By 2100
51,739 · -37.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (65%)
Race & ethnicity
White 65% Black 26% Two or more races 8% Hispanic / Latino 5%
Common ancestry
Lithuanian 12% Italian 1%
Foreign-born
1%
Languages at home
94% English-only · French/Haitian/Cajun 4% Spanish 1%

Political lean MEDSL · St. Landry

2024 margin
R (+18.8) · D 40.0% · R 58.9% · Other 1.1%
2008→2024 swing
-15.6pp toward R · 2008: -3.2pp · 2024: -18.8pp
All cycles
2024: R+18.8 2020: R+14.1 2016: R+11.9 2012: R+4.3 2008: R+3.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.67%
Current HPI
99.4043
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

+0.0% since first listed
2 events — show timeline
  • 2026-05-15 Listed $65,000 AcadianaMLS
  • 2002-07-31 Sold (Public Records) $65,000 Public Records

Property tax history

-1.5%/yr

Latest (2025): $551 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…