CashFlowRE
Sign in Sign up
1898 Highway 65
B+ Composite 75.36
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
  • Appreciation +7.9/10.0
  • ARV discount +7.5/15.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0

$55,000

1898 Highway 65 · Ferriday, LA 71334
3 bd · 2.0 ba · 1,735 sqft · SingleFamily · 215 Days on market
1.75 ac lot $32/sqft · 77% below area ↓ 31% since listing

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

Listing remarks MLS

Looking for a little peace and quiet? This three-bedroom, two-bath home sits on nearly 2 acres of beautiful country land just outside Ferriday. With two living areas, there’s plenty of room to spread out and make this house your own. Whether you’re an investor, a DIY enthusiast, or simply ready to create your dream country retreat, this property offers endless potential. Enjoy the privacy of rural living while still being just a short drive from town conveniences.

Key facts

  • Rural living
  • Two living areas
  • 1.75 acre lot

Tags

TWO LIVING AREASRURAL LIVING

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/2.0-bath single-family listed at $55k.

Deal economics

  • At list price, monthly cash flow is $533 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).
  • Recommended offer: $48k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 62/100 on livability (#215 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A-; Watch: health & safety C-, schools D+, crime D+.
  • Concordia Parish (town): math 19% / reading 27% proficiency, ranked #65 of 98 in LA (top 66%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 43 active listings in the ZIP; 27 units permitted in Concordia Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($380 loan paydown + $3k appreciation (5.8% local appreciation)).
  • Concordia County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (5.8% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 215 days — a 12% lower offer ($48k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% 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 $48,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 215 days. Have you received any prior offers? Is the seller open to a 12% 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. Schools are D-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 D 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
2.06%
Cap rate
17.93%
Cash-on-cash
41.57%
DSCR
2.85
GRM
4.0

CMA / ARV

ARV (median comp)
$240,560
List price
$55,000
Delta
-77.14%
Verdict
UNDERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

5.84% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
50.9%
Equity multiple
4.20×
Total profit
$49,336
Equity at exit
$34,015
10-year hold
IRR
48.0%
Equity multiple
8.71×
Total profit
$118,670
Equity at exit
$61,208

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 71334

Home prices YoY
5.7%
Active inventory
43
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,133 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$51 /mo · $607/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$533

Break-even live

Break-even rent $458
Max offer price $55,000
Occupancy floor 48%

Sensitivity live

Price -10% $565 -5% $549 +0% $533 +5% $518 +10% $502
Rent -10% $444 -5% $489 +0% $533 +5% $578 +10% $623
Rate -1.0pp $561 -0.5pp $547 base $533 +0.5pp $519 +1.0pp $505

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 5 events

  1. 2026-04-05
    price $55,000 480-char remark
    Show marketing remark (480 chars)

    Looking for a little peace and quiet? This three-bedroom, two-bath home sits on nearly 2 acres of beautiful country land just outside Ferriday. With two living areas, there’s plenty of room to spread out and make this house your own. Whether you’re an investor, a DIY enthusiast, or simply ready to create your dream country retreat, this property offers endless potential. Enjoy the privacy of rural living while still being just a short drive from town conveniences.

  2. 2026-02-24
    price $65,000 480-char remark
    Show marketing remark (480 chars)

    Looking for a little peace and quiet? This three-bedroom, two-bath home sits on nearly 2 acres of beautiful country land just outside Ferriday. With two living areas, there’s plenty of room to spread out and make this house your own. Whether you’re an investor, a DIY enthusiast, or simply ready to create your dream country retreat, this property offers endless potential. Enjoy the privacy of rural living while still being just a short drive from town conveniences.

  3. 2026-01-29
    price $70,000 480-char remark
    Show marketing remark (480 chars)

    Looking for a little peace and quiet? This three-bedroom, two-bath home sits on nearly 2 acres of beautiful country land just outside Ferriday. With two living areas, there’s plenty of room to spread out and make this house your own. Whether you’re an investor, a DIY enthusiast, or simply ready to create your dream country retreat, this property offers endless potential. Enjoy the privacy of rural living while still being just a short drive from town conveniences.

  4. 2026-01-01
    price $75,000 480-char remark
    Show marketing remark (480 chars)

    Looking for a little peace and quiet? This three-bedroom, two-bath home sits on nearly 2 acres of beautiful country land just outside Ferriday. With two living areas, there’s plenty of room to spread out and make this house your own. Whether you’re an investor, a DIY enthusiast, or simply ready to create your dream country retreat, this property offers endless potential. Enjoy the privacy of rural living while still being just a short drive from town conveniences.

  5. 2025-10-23
    listed $80,000 Active 480-char remark
    Show marketing remark (480 chars)

    Looking for a little peace and quiet? This three-bedroom, two-bath home sits on nearly 2 acres of beautiful country land just outside Ferriday. With two living areas, there’s plenty of room to spread out and make this house your own. Whether you’re an investor, a DIY enthusiast, or simply ready to create your dream country retreat, this property offers endless potential. Enjoy the privacy of rural living while still being just a short drive from town conveniences.

ⓘ 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
$607 · $51/mo
Projected year-2 tax
$607 · $51/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 (shaded) · 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 8/10 Severe 80% 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
$13,601
− Mortgage interest
−$3,081
− Property taxes
−$607
− Insurance
−$275
− Repairs & maintenance
−$1,088
− Management
−$1,088
− Depreciation
−$1,600
Taxable income
$5,862
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,407
After-tax cash flow
$4,995/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
Concordia Parish
NCES district ID
2200480
Math proficiency
19% ▼ -39.00%
Reading proficiency
27% ▼ -34.00%
Median HH income
$29,931
Composite
18.45/100
National rank
#8929
State rank
#65 of 98 in LA

Livability — Ferriday

Score
62/100
State rank
#215
US rank
#16581

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
9,382

Population outlook (Concordia County) Hauer SSP2

Today (2025)
18,933 people
By 2030
18,157 · -4.1%
By 2040
16,559 · -12.5%
By 2050
15,067 · -20.4%
By 2075
11,770 · -37.8%
By 2100
8,541 · -54.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
Black 54% White 40% Hispanic / Latino 3% Two or more races 3%
Common ancestry
Lithuanian 2% Iranian 1% Slovak 1%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · Concordia

2024 margin
Strong R (+29.4) · D 34.8% · R 64.1% · Other 1.1%
2008→2024 swing
-9.4pp toward R · 2008: -20.0pp · 2024: -29.4pp
All cycles
2024: R+29.4 2020: R+26.9 2016: R+24.8 2012: R+17.2 2008: R+20.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.84%
Current HPI
108.4427
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

-31.2% since first listed
5 events — show timeline
  • 2026-04-05 Price Changed $55,000 NELABOR
  • 2026-02-24 Price Changed $65,000 NELABOR
  • 2026-01-29 Price Changed $70,000 NELABOR
  • 2026-01-01 Price Changed $75,000 NELABOR
  • 2025-10-23 Listed $80,000 NELABOR

Property tax history

+0.2%/yr

Latest (2025): $607 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…