CashFlowRE
Sign in Sign up
7019 Golden Meadows Rd
B Composite 73.58
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
  • Appreciation +6.0/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0

$41,000

7019 Golden Meadows Rd · Greenwood, LA 71033
2 bd · 1.0 ba · 845 sqft · SingleFamily public records · 1 Days on market
Built 2005 8,581 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

WOULD MAKE A GREAT FLIP OR A RENTAL. SOLD AS IS SELLER WILL NOT MAKE ANY REPAIRS. WILL NOT GO FHA OR VA. DOES NEED SOME TLC AND LEVELED IS ON PIER AND BEAM.

Key facts

  • 8,581 sq ft lot
  • Parking
  • Built 2005

Property features AI

Finance

  • Other: Lot under 0.5 acre (approximately 0.197 acre); Subdivision: Golden Meadows Sub
  • Financial info: No second mortgage; Loan type treated as clear
  • HOA & community: No HOA

Exterior

  • Parking: Attached carport (covered, 1 space); Additional parking
  • Utilities: City water and sewer; Electricity available; Natural gas available; Cable available; Individual gas meter
  • Home design: Single-family residence; One story; Residential property
  • Construction: Built in 2005; Wood construction
  • Exterior features: Asphalt access; Cable available; City sewer; City water; Electricity available; Individual gas meter; Natural gas available

Interior

  • Kitchen: Gas range; Gas water heater
  • Bedrooms: Three bedrooms (all on the main level)
  • Bathrooms: One full bathroom
  • Heating & cooling: Central heating
  • Interior features: Eat-in kitchen; One living area; Four total rooms

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 $41k.

Deal economics

  • At list price, monthly cash flow is $385 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($854 rent vs $41k).
  • Cap rate 17.5% vs local median 3.9% in Greenwood — 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 58/100 on livability (#308 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, crime F, amenities F.
  • Caddo Parish (urban): math 21% / reading 32% proficiency, ranked #53 of 98 in LA (top 54%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 58 active listings in the ZIP; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($283 loan paydown + $785 appreciation (1.9% local appreciation)).
  • Caddo County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.9% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 68% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $41,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  3. 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?
  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
2.08%
Cap rate
17.55%
Cash-on-cash
40.19%
DSCR
2.79
GRM
4.0

CMA / ARV

ARV (on-the-fly)
$116,610
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7033 Winburn Dr 0.10mi 2/1.0 902 (+7%) 2mo $124,900 $138 82
7302 Winburn Dr 0.60mi 3/1.0 (+1) 960 (+14%) 14mo $110,000 $115 33

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

Projected returns pro-forma

1.92% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
44.1%
Equity multiple
3.36×
Total profit
$27,143
Equity at exit
$15,985
10-year hold
IRR
45.0%
Equity multiple
6.69×
Total profit
$65,331
Equity at exit
$22,875

Cash invested: $11,480 (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 71033

Home prices YoY
1.4%
Active inventory
58
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$854 medium interval (Pro) →
Mortgage (P&I)
$215
Tax from tax record
$58 /mo · $700/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$179
Net cashflow
$385

Break-even live

Break-even rent $368
Max offer price $41,000
Occupancy floor 50%

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
$10,250
Closing costs
$1,230
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 3 events

  1. 2026-05-22
    status Pending
  2. 2026-05-21
    listed $41,000 Active
  3. 2003-08-20
    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
$700 · $58/mo
Projected year-2 tax
$700 · $58/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 68% 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
$10,253
− Mortgage interest
−$2,297
− Property taxes
−$700
− Insurance
−$205
− Repairs & maintenance
−$820
− Management
−$820
− Depreciation
−$1,193
Taxable income
$4,218
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,012
After-tax cash flow
$3,602/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
Caddo Parish
NCES district ID
2200300
Math proficiency
21% ▼ -33.00%
Reading proficiency
32% ▼ -30.00%
Median HH income
$39,227
Composite
22.23/100
National rank
#8148
State rank
#53 of 98 in LA

Livability — Greenwood

Score
58/100
State rank
#308
US rank
#21294

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenwood, LA
Population (ZIP)
3,366

Population outlook (Caddo County) Hauer SSP2

Today (2025)
243,190 people
By 2030
237,231 · -2.5%
By 2040
222,502 · -8.5%
By 2050
206,516 · -15.1%
By 2075
165,706 · -31.9%
By 2100
122,262 · -49.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 49% Black 41% Hispanic / Latino 7% Two or more races 5%
Hispanic origin (detail)
Mexican 4% Puerto Rican 3%
Common ancestry
Italian 5% Subsaharan African 4% Lithuanian 2%
Foreign-born
1% · Canada

Political lean MEDSL · Caddo

2024 margin
Toss-up / Even · D 51.6% · R 47.0% · Other 1.4%
2008→2024 swing
+1.6pp toward D · 2008: 3.0pp · 2024: 4.6pp
All cycles
2024: D+4.6 2020: D+6.8 2016: D+4.2 2012: D+4.9 2008: D+3.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.92%
Current HPI
141.4901
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

3 events — show timeline
  • 2026-05-22 Pending NTREIS
  • 2026-05-21 Listed $41,000 NTREIS
  • 2003-08-20 Sold (Public Records) Public Records

Property tax history

+0.3%/yr

Latest (2025): $700 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…