CashFlowRE
Sign in Sign up
145 Loop Rd
C- Composite 50.32
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 +19.3/30.0
  • ARV discount +11.0/15.0
  • DSCR +6.1/10.0
  • 1% rule +3.8/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$134,900

145 Loop Rd · Minden, LA 71055
4 bd · 2.0 ba · 1,946 sqft · SingleFamily · 125 Days on market
Built 1950 0.32 ac lot $69/sqft · 8% below area Est $146k · 8% under

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

Listing remarks MLS

Large brick home on a slab that has so much to offer!!This home has 4 bedrooms, two baths, two kitchens with approx.1946 heated sq. ft. There is an extra large Den that previous owner used for a day care. It would make a great place for children to watch TV, play games and have friends over. The home has two kitchens. It could easily be converted into a duplex, great place for room mates, or would make a nice mother in law suite. The home has a large fenced back yard that is fenced off into two areas and a brick shop on a slab that is approx. 604 sq. ft. with two single garage doors with access to the street. Roof on house installed in 2017. Please call to view this home!

Key facts

  • Large back yard
  • Brick shop on slab
  • Extra large den

Tags

EXTRA LARGE DENLARGE BACK YARDBRICK SHOP ON SLAB

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 4-bed/2.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $147 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $118k (12.4% below list).
  • Recommended offer: $118k (12.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.6% vs local median 5.2% in Minden — 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 68/100 on livability (#92 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: schools C-, amenities D, crime F.
  • Webster Parish (town): math 17% / reading 26% proficiency, ranked #67 of 98 in LA (top 68%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 133 active listings in the ZIP; 36 units permitted in Webster Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Webster County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 125 days — a 12% lower offer ($119k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask is 4% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $118,194 (12.4% below list)

Questions for the listing agent

  1. It's been on market 125 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 1950 — 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
0.88%
Cap rate
7.60%
Cash-on-cash
4.69%
DSCR
1.21
GRM
9.5

CMA / ARV

ARV (median comp)
$146,448
List price
$134,900
Delta
-7.89%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
308 Ellis Dr 0.10mi 3/2.0 (-1) 1,844 (-5%) 3mo $194,900 $106 79
410 Marshall St 0.60mi 3/2.0 (-1) 1,795 (-8%) 3mo $45,000 $25 52
1009 Brenda Cir 0.39mi 3/2.0 (-1) 1,700 (-13%) 9mo $158,500 $93 48
512 Goodwill St 0.68mi 3/3.0 (-1) 1,961 (+1%) 21mo $90,000 $46 41

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
-9.1%
Equity multiple
0.67×
Total profit
$-12,539
Equity at exit
$20,114
10-year hold
IRR
0.3%
Equity multiple
1.02×
Total profit
$884
Equity at exit
$11,664

Cash invested: $37,772 (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 71055

Active inventory
133
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,182 medium interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$23 /mo · $271/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$248
Net cashflow
$147

Break-even live

Break-even rent $995
Max offer price $134,900
Occupancy floor 83%

Sensitivity live

Price -10% $224 -5% $186 +0% $147 +5% $-45 +10% $-92
Rent -10% $54 -5% $101 +0% $147 +5% $194 +10% $241
Rate -1.0pp $215 -0.5pp $182 base $147 +0.5pp $113 +1.0pp $77

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
$33,725
Closing costs
$4,047
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 20 events

  1. 2026-06-18
    days on market $134,900 Active 125 DOM
  2. 2026-06-17
    days on market $134,900 Active 124 DOM
  3. 2026-06-16
    days on market $134,900 Active 123 DOM
  4. 2026-06-15
    days on market $134,900 Active 122 DOM
  5. 2026-06-14
    days on market $134,900 Active 120 DOM
  6. 2026-06-13
    days on market $134,900 Active 119 DOM
  7. 2026-06-10
    days on market $134,900 Active 117 DOM
  8. 2026-06-09
    days on market $134,900 Active 116 DOM
  9. 2026-06-08
    days on market $134,900 Active 115 DOM
  10. 2026-06-07
    remarks 699-char remark
  11. 2026-06-07
    statusdays on market $134,900 Active 114 DOM
  12. 2026-06-02
    days on market $134,900 Active Contingent 109 DOM
  13. 2026-06-01
    days on market $134,900 Active Contingent 108 DOM
  14. 2026-05-31
    days on market $134,900 Active Contingent 107 DOM
  15. 2026-05-30
    days on market $134,900 Active Contingent 106 DOM
  16. 2026-03-11
    price $134,900 685-char remark
    Show marketing remark (685 chars)

    Large brick home on a slab that has so much to offer!!This home has 4 bedrooms, two baths, two kitchens with approx.1946 heated sq. ft. There is an extra large Den that previous owner used for a day care. It would make a great place for children to watch TV, play games and have friends over. The home has two kitchens. It could easily be converted into a duplex, great place for room mates, or would make a nice mother in law suite. The home has a large fenced back yard that is fenced off into two areas and a brick shop on a slab that is approx. 604 sq. ft. with two single garage doors with access to the street. Roof on house installed in 2017. Please call to view this home!

  17. 2026-03-11
    status Active 685-char remark
    Show marketing remark (685 chars)

    Large brick home on a slab that has so much to offer!!This home has 4 bedrooms, two baths, two kitchens with approx.1946 heated sq. ft. There is an extra large Den that previous owner used for a day care. It would make a great place for children to watch TV, play games and have friends over. The home has two kitchens. It could easily be converted into a duplex, great place for room mates, or would make a nice mother in law suite. The home has a large fenced back yard that is fenced off into two areas and a brick shop on a slab that is approx. 604 sq. ft. with two single garage doors with access to the street. Roof on house installed in 2017. Please call to view this home!

  18. 2026-03-03
    historical Active Contingent 685-char remark
    Show marketing remark (685 chars)

    Large brick home on a slab that has so much to offer!!This home has 4 bedrooms, two baths, two kitchens with approx.1946 heated sq. ft. There is an extra large Den that previous owner used for a day care. It would make a great place for children to watch TV, play games and have friends over. The home has two kitchens. It could easily be converted into a duplex, great place for room mates, or would make a nice mother in law suite. The home has a large fenced back yard that is fenced off into two areas and a brick shop on a slab that is approx. 604 sq. ft. with two single garage doors with access to the street. Roof on house installed in 2017. Please call to view this home!

  19. 2026-02-13
    listed $129,500 Active 685-char remark
    Show marketing remark (685 chars)

    Large brick home on a slab that has so much to offer!!This home has 4 bedrooms, two baths, two kitchens with approx.1946 heated sq. ft. There is an extra large Den that previous owner used for a day care. It would make a great place for children to watch TV, play games and have friends over. The home has two kitchens. It could easily be converted into a duplex, great place for room mates, or would make a nice mother in law suite. The home has a large fenced back yard that is fenced off into two areas and a brick shop on a slab that is approx. 604 sq. ft. with two single garage doors with access to the street. Roof on house installed in 2017. Please call to view this home!

  20. 2009-06-11
    soldstatus

ⓘ 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
$271 · $23/mo
Projected year-2 tax
$742 · $62/mo
Expected delta
+$471/yr (+$39/mo · 173.4%)

ⓘ 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 2/10 Low
  • 🌡 Heat 7/10 Severe

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$14,183
− Mortgage interest
−$7,556
− Property taxes
−$271
− Insurance
−$674
− Repairs & maintenance
−$1,135
− Management
−$1,135
− Depreciation
−$3,924
Taxable loss
−$513
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$123
After-tax cash flow
$1,893/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
Webster Parish
NCES district ID
2201890
Math proficiency
17% ▼ -39.00%
Reading proficiency
26% ▼ -38.00%
Median HH income
$33,011
Composite
17.5/100
National rank
#9055
State rank
#67 of 98 in LA

Livability — Minden

Score
68/100
State rank
#92
US rank
#9771

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Minden, LA
Population (ZIP)
17,406

Population outlook (Webster County) Hauer SSP2

Today (2025)
37,736 people
By 2030
36,203 · -4.1%
By 2040
32,988 · -12.6%
By 2050
29,743 · -21.2%
By 2075
22,346 · -40.8%
By 2100
15,045 · -60.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (56%)
Race & ethnicity
White 56% Black 40% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Slovak 1% Serbian 1% Lithuanian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1%

Political lean MEDSL · Webster

2024 margin
Solid R (+36.5) · D 31.2% · R 67.7% · Other 1.1%
2008→2024 swing
-10.2pp toward R · 2008: -26.3pp · 2024: -36.5pp
All cycles
2024: R+36.5 2020: R+31.1 2016: R+29.1 2012: R+25.0 2008: R+26.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -89.40%
Current HPI
117.9577
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

+4.2% since first listed
5 events — show timeline
  • 2026-03-11 Price Changed $134,900 NTREIS
  • 2026-03-11 Relisted NTREIS
  • 2026-03-03 Contingent NTREIS
  • 2026-02-13 Listed $129,500 NTREIS
  • 2009-06-11 Sold (Public Records) Public Records

Property tax history

+2.4%/yr

Latest (2025): $271 · +1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…