CashFlowRE
Sign in Sign up
No image
B- Composite 67.88
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 +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$55,000

703 Moore Ave · Monroe, LA 71202
2 bd · 1.0 ba · 761 sqft · SingleFamily public records · 107 Days on market
9,147 sqft lot ↓ 35% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Take a look at this 2 bedroom/ 1 bath home in Monroe! With recent interior upgrades, this property would make a great home for a homebuyer or investor. Schedule your private showing to view it today!

Key facts

  • 9,147 sq ft lot
  • Garage
  • Listed 107 days

Property features AI

Finance

  • Other: Subdivision: ALEXANDER LAND; Directions: From Jackson Street/Hwy 165 head south to Moore Avenue. House on right.
  • HOA & community: No association amenities

Exterior

  • Parking: Detached or attached garage not specified, includes 1 garage space
  • Utilities: Public water; Public sewer; Natural gas available and connected
  • Home design: Single-family residence; Site-built home; One story; Entry level: 1
  • Construction: Vinyl siding with frame construction; Pillar/post/pier foundation; Asphalt roof
  • Exterior features: No patio or porch; No fencing; Paved road access; Lot approximately 0.21 acre

Interior

  • Kitchen: Range hood; Gas water heater
  • Bedrooms: 2 main-level bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heating present; Ceiling fans for cooling; Wall/window air conditioning units
  • Interior features: Ceiling fans

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 $55k.

Deal economics

  • At list price, monthly cash flow is $292 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($851 rent vs $55k).
  • Recommended offer: $50k (9.0% below list) — sets the bar for market timing.
  • Cap rate 12.7% vs local median 5.7% in Monroe — 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 66/100 on livability (#128 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • City Of Monroe School District (urban): math 21% / reading 31% proficiency, ranked #60 of 98 in LA (top 61%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 69 active listings in the ZIP; 345 units permitted in Ouachita Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $380 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 107 days — a 9% lower offer ($50k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y ago; this cycle's ask has dropped $5k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 74% 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 $50,050 (9.0% below list)

Questions for the listing agent

  1. It's been on market 107 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.55%
Cap rate
12.67%
Cash-on-cash
22.79%
DSCR
2.01
GRM
5.4

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
15.7%
Equity multiple
1.63×
Total profit
$9,730
Equity at exit
$8,201
10-year hold
IRR
24.4%
Equity multiple
3.11×
Total profit
$32,513
Equity at exit
$4,755

Cash invested: $15,400 (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 71202

Active inventory
69
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$851 medium interval (Pro) →
Mortgage (P&I)
$288
Tax est. 1.5%
$69 /mo · $825/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$179
Net cashflow
$292

Break-even live

Break-even rent $481
Max offer price $55,000
Occupancy floor 61%

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
$13,750
Closing costs
$1,650
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 16 events

  1. 2026-06-05
    days on market $55,000 Active 107 DOM
  2. 2026-06-02
    days on market $55,000 Active 105 DOM
  3. 2026-06-01
    days on market $55,000 Active 104 DOM
  4. 2026-05-31
    days on market $55,000 Active 103 DOM
  5. 2026-05-30
    days on market $55,000 Active 102 DOM
  6. 2026-04-09
    price $55,000
  7. 2026-02-17
    listed $60,000 Active
  8. 2025-03-11
    historical $700
  9. 2025-02-27
    price $700
  10. 2025-02-08
    price $675
  11. 2025-02-07
    listed $650
  12. 2025-01-06
    price $75,200
  13. 2024-12-20
    price $75,000
  14. 2024-08-28
    listed $69,000 Active
  15. 2022-09-07
    price $75,000
  16. 2022-08-23
    listed $85,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 74% 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
$10,217
− Mortgage interest
−$3,081
− Property taxes
−$825
− Insurance
−$275
− Repairs & maintenance
−$817
− Management
−$817
− Depreciation
−$1,600
Taxable income
$2,801
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$672
After-tax cash flow
$2,838/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
City Of Monroe School District
NCES district ID
2201080
Math proficiency
21% ▼ -36.00%
Reading proficiency
31% ▼ -34.00%
Median HH income
$28,751
Composite
20.82/100
National rank
#8505
State rank
#60 of 98 in LA

Livability — Monroe

Score
66/100
State rank
#128
US rank
#11948

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Monroe, LA
City population
60,136
Population (ZIP)
26,791

Population outlook (Ouachita County) Hauer SSP2

Today (2025)
163,370 people
By 2030
165,520 · +1.3%
By 2040
167,652 · +2.6%
By 2050
166,699 · +2.0%
By 2075
156,348 · -4.3%
By 2100
134,102 · -17.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (84%)
Race & ethnicity
Black 84% White 11% Hispanic / Latino 2% Two or more races 2%
Common ancestry
Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Ouachita

2024 margin
Strong R (+27.9) · D 35.5% · R 63.3% · Other 1.2%
2008→2024 swing
-2.7pp toward R · 2008: -25.2pp · 2024: -27.9pp
All cycles
2024: R+27.9 2020: R+23.6 2016: R+25.4 2012: R+20.9 2008: R+25.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -66.58%
Current HPI
82.9973
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

-35.3% since first listed
11 events — show timeline
  • 2026-04-09 Price Changed $55,000 NELABOR
  • 2026-02-17 Listed $60,000 NELABOR
  • 2025-03-11 Rental Removed $700 TURBOTENANT
  • 2025-02-27 Price Changed $700 TURBOTENANT
  • 2025-02-08 Price Changed $675 TURBOTENANT
  • 2025-02-07 Listed for Rent $650 TURBOTENANT
  • 2025-01-06 Price Changed $75,200 NELABOR
  • 2024-12-20 Price Changed $75,000 NELABOR
  • 2024-08-28 Listed $69,000 NELABOR
  • 2022-09-07 Price Changed $75,000 NELABOR
  • 2022-08-23 Listed $85,000 NELABOR

Property tax history

-0.3%/yr

Latest (2025): $90 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…