CashFlowRE
Sign in Sign up
198 Connie Ln
C- Composite 50.22
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 +15.8/30.0
  • Appreciation +8.7/10.0
  • ARV discount +7.5/15.0
  • DSCR +4.9/10.0
  • Livability +3.2/5.0
  • 1% rule +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0

$140,000

198 Connie Ln · Jonesville, LA 71343
3 bd · 1.0 ba · 1,768 sqft · SingleFamily public records · 105 Days on market
Built 1960 2.04 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Harrisonburg School District | Peaceful Country Living on 2+ Acres Tucked between Whitehall and Harrisonburg, this 3-bedroom home on 2.04 acres offers the quiet country lifestyle so many buyers are searching for. Surrounded by open space and calm countryside, it's the kind of place where evenings are slower and there's plenty of room to enjoy the outdoors. Inside, the home features a large, welcoming living area centered around a cozy gas fireplace, creating the perfect gathering space for family and friends. The kitchen offers abundant cabinetry and a gas stove, making everyday cooking easy and practical. Recent updates like an on-demand water heater and updated HVAC system add comfort and efficiency, while the attached carport and storage/workspace provide extra functionality. With open acreage, privacy, and a location in the Harrisonburg School District, this property offers the space and peaceful setting that make country living so special.

Key facts

  • Cozy gas fireplace
  • Attached carport
  • Updated hvac system

Tags

OUTDOOR LIVINGCOZY GAS FIREPLACETONS OF CABINET STORAGEON-DEMAND WATER HEATERUPDATED HVAC SYSTEMATTACHED CARPORT

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/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $63 ($761/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 $113k (19.0% below list).
  • Recommended offer: $113k (19.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 64/100 on livability (#170 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: health & safety C-, amenities F, commute F.
  • Catahoula Parish (rural): math 17% / reading 34% proficiency, ranked #58 of 98 in LA (top 59%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 39 active listings in the ZIP; 60 units permitted in Catahoula Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $11k of equity ($968 loan paydown + $10k appreciation (7.3% local appreciation)).
  • Catahoula County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (7.3% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$39k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 105 days — a 9% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $70k; list at $140k implies a 99% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $113,450 (19.0% below list)

Questions for the listing agent

  1. It's been on market 105 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — 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. 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
0.81%
Cap rate
6.84%
Cash-on-cash
1.94%
DSCR
1.09
GRM
10.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

7.33% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.0%
Equity multiple
2.42×
Total profit
$55,708
Equity at exit
$100,045
10-year hold
IRR
18.7%
Equity multiple
5.04×
Total profit
$158,541
Equity at exit
$192,850

Cash invested: $39,200 (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 71343

Home prices YoY
8.4%
Active inventory
39
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,134 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$40 /mo · $484/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$63

Break-even live

Break-even rent $1,054
Max offer price $140,000
Occupancy floor 89%

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
$35,000
Closing costs
$4,200
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 $140,000 Active 105 DOM
  2. 2026-06-17
    days on market $140,000 Active 104 DOM
  3. 2026-06-16
    days on market $140,000 Active 103 DOM
  4. 2026-06-15
    days on market $140,000 Active 102 DOM
  5. 2026-06-13
    days on market $140,000 Active 100 DOM
  6. 2026-06-12
    days on market $140,000 Active 99 DOM
  7. 2026-06-09
    days on market $140,000 Active 96 DOM
  8. 2026-06-08
    days on market $140,000 Active 95 DOM
  9. 2026-06-07
    days on market $140,000 Active 94 DOM
  10. 2026-06-07
    days on market $140,000 Active 93 DOM
  11. 2026-06-04
    days on market $140,000 Active 90 DOM
  12. 2026-06-02
    days on market $140,000 Active 89 DOM
  13. 2026-06-01
    days on market $140,000 Active 88 DOM
  14. 2026-05-31
    days on market $140,000 Active 87 DOM
  15. 2026-05-31
    days on market $140,000 Active 86 DOM
  16. 2026-05-05
    price $140,000 958-char remark
    Show marketing remark (958 chars)

    Harrisonburg School District | Peaceful Country Living on 2+ Acres Tucked between Whitehall and Harrisonburg, this 3-bedroom home on 2.04 acres offers the quiet country lifestyle so many buyers are searching for. Surrounded by open space and calm countryside, it's the kind of place where evenings are slower and there's plenty of room to enjoy the outdoors. Inside, the home features a large, welcoming living area centered around a cozy gas fireplace, creating the perfect gathering space for family and friends. The kitchen offers abundant cabinetry and a gas stove, making everyday cooking easy and practical. Recent updates like an on-demand water heater and updated HVAC system add comfort and efficiency, while the attached carport and storage/workspace provide extra functionality. With open acreage, privacy, and a location in the Harrisonburg School District, this property offers the space and peaceful setting that make country living so special.

  17. 2026-04-01
    status Active 958-char remark
    Show marketing remark (958 chars)

    Harrisonburg School District | Peaceful Country Living on 2+ Acres Tucked between Whitehall and Harrisonburg, this 3-bedroom home on 2.04 acres offers the quiet country lifestyle so many buyers are searching for. Surrounded by open space and calm countryside, it's the kind of place where evenings are slower and there's plenty of room to enjoy the outdoors. Inside, the home features a large, welcoming living area centered around a cozy gas fireplace, creating the perfect gathering space for family and friends. The kitchen offers abundant cabinetry and a gas stove, making everyday cooking easy and practical. Recent updates like an on-demand water heater and updated HVAC system add comfort and efficiency, while the attached carport and storage/workspace provide extra functionality. With open acreage, privacy, and a location in the Harrisonburg School District, this property offers the space and peaceful setting that make country living so special.

  18. 2026-03-29
    status Pending 958-char remark
    Show marketing remark (958 chars)

    Harrisonburg School District | Peaceful Country Living on 2+ Acres Tucked between Whitehall and Harrisonburg, this 3-bedroom home on 2.04 acres offers the quiet country lifestyle so many buyers are searching for. Surrounded by open space and calm countryside, it's the kind of place where evenings are slower and there's plenty of room to enjoy the outdoors. Inside, the home features a large, welcoming living area centered around a cozy gas fireplace, creating the perfect gathering space for family and friends. The kitchen offers abundant cabinetry and a gas stove, making everyday cooking easy and practical. Recent updates like an on-demand water heater and updated HVAC system add comfort and efficiency, while the attached carport and storage/workspace provide extra functionality. With open acreage, privacy, and a location in the Harrisonburg School District, this property offers the space and peaceful setting that make country living so special.

  19. 2026-03-02
    listed $145,500 Active 958-char remark
    Show marketing remark (958 chars)

    Harrisonburg School District | Peaceful Country Living on 2+ Acres Tucked between Whitehall and Harrisonburg, this 3-bedroom home on 2.04 acres offers the quiet country lifestyle so many buyers are searching for. Surrounded by open space and calm countryside, it's the kind of place where evenings are slower and there's plenty of room to enjoy the outdoors. Inside, the home features a large, welcoming living area centered around a cozy gas fireplace, creating the perfect gathering space for family and friends. The kitchen offers abundant cabinetry and a gas stove, making everyday cooking easy and practical. Recent updates like an on-demand water heater and updated HVAC system add comfort and efficiency, while the attached carport and storage/workspace provide extra functionality. With open acreage, privacy, and a location in the Harrisonburg School District, this property offers the space and peaceful setting that make country living so special.

  20. 2003-01-30
    soldstatus $70,350

ⓘ 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
$484 · $40/mo
Projected year-2 tax
$770 · $64/mo
Expected delta
+$286/yr (+$24/mo · 59.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 7/10 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
$13,614
− Mortgage interest
−$7,842
− Property taxes
−$484
− Insurance
−$700
− Repairs & maintenance
−$1,089
− Management
−$1,089
− Depreciation
−$4,073
Taxable loss
−$1,663
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$399
After-tax cash flow
$1,160/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
Catahoula Parish
NCES district ID
2200420
Math proficiency
17% ▼ -44.00%
Reading proficiency
34% ▼ -40.00%
Median HH income
$36,659
Composite
21.13/100
National rank
#8435
State rank
#58 of 98 in LA

Livability — Jonesville

Score
64/100
State rank
#170
US rank
#14228

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
6,571

Population outlook (Catahoula County) Hauer SSP2

Today (2025)
9,498 people
By 2030
9,137 · -3.8%
By 2040
8,428 · -11.3%
By 2050
7,845 · -17.4%
By 2075
6,875 · -27.6%
By 2100
5,953 · -37.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Black 29%
Common ancestry
Slovak 2% Lithuanian 1%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Catahoula

2024 margin
Solid R (+50.5) · D 24.4% · R 74.9%
2008→2024 swing
-15.6pp toward R · 2008: -35.0pp · 2024: -50.5pp
All cycles
2024: R+50.5 2020: R+46.8 2016: R+44.4 2012: R+31.9 2008: R+35.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 7.33%
Current HPI
94.0492
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

+99.0% since first listed
5 events — show timeline
  • 2026-05-05 Price Changed $140,000 AcadianaMLS
  • 2026-04-01 Relisted AcadianaMLS
  • 2026-03-29 Pending AcadianaMLS
  • 2026-03-02 Listed $145,500 AcadianaMLS
  • 2003-01-30 Sold (Public Records) $70,350 Public Records

Property tax history

-3.3%/yr

Latest (2025): $484 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…