4 bd · 2.0 ba ·
1,100 sqft ·
Built 1978
· SingleFamily
· Active
· 308 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,039/mo
Mortgage (P&I)
−$184
Tax + insurance
−$89
HOA
−$0
Vac / Maint / Mgmt
−$218
Net cashflow
$549/mo
Annual
$6,585/yr
Cap rate
25.11%
Cash-on-cash
67.19%
DSCR
3.99
1% rule
2.97%
Cash to close
$9,800
Investor read
This is a 4-bed/2.0-bath single-family listed at $35k.
At list price, monthly cash flow is $549 ($7k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $35k).
It's been on market 308 days — a 12% lower offer ($31k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $31k (12.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $242 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
Location reads 60/100 on livability (#250 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime B; Watch: amenities F, commute F, employment 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: Oberlin Elementary School (math 37% / reading 42%, grade F, #224 of 646 statewide, top 37%, 289 students, 68% FRL); Oberlin High School (math 22% / reading 52%, grade F, #98 of 265 statewide, top 38%, 223 students, 61% FRL).
Watch-outs: property tax is 2.5% of price.
Market conditions: 22 active listings in the ZIP; 46 units permitted in Allen Parish in 2024 (0 in 5+ unit buildings).
Allen County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
3 sale attempts since 2y ago; this cycle's ask is 5733% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
At projected returns (-3.0% appreciation + 3.0% rent growth), your $10k cash investment doubles in ~2 years — after that, you're playing with house money.
Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for listing agent
It's been on market 308 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
Schools are B-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?
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.
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.
CashFlowRE · CFR-NQWZ4P3A6XBDQF
· Data 8 h agocashflowre.app · 2026-05-29