CashFlowRE
Sign in Sign up
308 Main St
C- Composite 50.67
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.0/30.0
  • Appreciation +5.0/10.0
  • DSCR +3.9/10.0
  • 1% rule +3.7/10.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.2/5.0
  • Condition / age +2.2/5.0

$120,000

308 Main St · Lacassine, LA 70650
2 bd · 1.0 ba · 1,300 sqft · SingleFamily · 266 Days on market
Built 1960 Fair condition 0.88 ac lot $92/sqft · 42% below area Est $205k · 42% under ↓ 27% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This enchanting home, nestled in the heart of Lacassine, offers the perfect blend of comfort and convenience. Imagine waking up and taking a short, leisurely stroll to the nearby school, making morning routines a breeze. Situated on a generous plot of just under an acre, this property provides ample space for both indoor and outdoor enjoyment. Step inside and discover a spacious kitchen area, ideal for culinary adventures and entertaining guests. The home also boasts a large master bedroom, providing a serene sanctuary for relaxation. Every corner of this residence exudes a charming appeal, making it a truly adorable place to call home. The expansive backyard is a true highlight, offering endless possibilities for outdoor living. Whether you envision lively gatherings, a thriving garden, or a safe play area for pets and children, this huge space can accommodate it all. This property truly embodies the essence of comfortable, community-centric living in Lacassine.

Key facts

  • Generous plot
  • Expansive backyard
  • 0.88 acre lot

Tags

SPACIOUS KITCHEN AREAEXPANSIVE BACKYARDGENEROUS PLOT

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 $120k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $-5 ($-66/yr) — negative.
  • To cash-flow at today's rent, offer at most $119k (0.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $104k (13.1% below list).
  • Recommended offer: $104k (13.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 45/100 on livability (#453 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A, schools A-; Watch: amenities F, commute F, employment F.
  • Jefferson Davis Parish (town): math 30% / reading 42% proficiency, ranked #33 of 98 in LA (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 5 active listings in the ZIP; 69 units permitted in Jefferson Davis Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($830 loan paydown + $4k appreciation (3.0% local appreciation)).
  • Jefferson Davis County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $34k cash investment doubles in ~7 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 266 days — a 12% lower offer ($106k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% 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 $104,280 (13.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 266 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  3. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  4. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are A-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?
  8. 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.
  9. 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.
  10. 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
0.87%
Cap rate
6.24%
Cash-on-cash
-0.20%
DSCR
0.99
GRM
9.6

CMA / ARV

ARV (median comp)
$205,325
List price
$120,000
Delta
-41.56%
Verdict
UNDERPRICED
Comps
10 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
111 Dugas St 0.16mi 2/2.0 1,149 (-12%) 11mo $100,000 $87 60

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

Projected returns pro-forma

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

5-year hold
IRR
7.3%
Equity multiple
1.42×
Total profit
$14,122
Equity at exit
$53,957
10-year hold
IRR
10.1%
Equity multiple
2.51×
Total profit
$50,804
Equity at exit
$83,154

Cash invested: $33,600 (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 70650

Active inventory
5
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,043 medium interval (Pro) →
Mortgage (P&I)
$629
Tax est. 1.5%
$150 /mo · $1,800/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$219
Net cashflow
$-5

Break-even live

Break-even rent $1,050
Max offer price $119,207
Occupancy floor 96%

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
$30,000
Closing costs
$3,600
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 13 events

  1. 2026-06-13
    status $120,000 Pending 266 DOM
  2. 2026-06-10
    days on market $120,000 Active 266 DOM
  3. 2026-06-09
    days on market $120,000 Active 265 DOM
  4. 2026-06-08
    days on market $120,000 Active 264 DOM
  5. 2026-06-07
    days on market $120,000 Active 263 DOM
  6. 2026-06-02
    days on market $120,000 Active 258 DOM
  7. 2026-06-01
    days on market $120,000 Active 257 DOM
  8. 2026-05-31
    days on market $120,000 Active 256 DOM
  9. 2026-05-30
    days on market $120,000 Active 255 DOM
  10. 2026-05-12
    price $120,000 977-char remark
    Show marketing remark (977 chars)

    This enchanting home, nestled in the heart of Lacassine, offers the perfect blend of comfort and convenience. Imagine waking up and taking a short, leisurely stroll to the nearby school, making morning routines a breeze. Situated on a generous plot of just under an acre, this property provides ample space for both indoor and outdoor enjoyment. Step inside and discover a spacious kitchen area, ideal for culinary adventures and entertaining guests. The home also boasts a large master bedroom, providing a serene sanctuary for relaxation. Every corner of this residence exudes a charming appeal, making it a truly adorable place to call home. The expansive backyard is a true highlight, offering endless possibilities for outdoor living. Whether you envision lively gatherings, a thriving garden, or a safe play area for pets and children, this huge space can accommodate it all. This property truly embodies the essence of comfortable, community-centric living in Lacassine.

  11. 2026-03-31
    price $135,000 977-char remark
    Show marketing remark (977 chars)

    This enchanting home, nestled in the heart of Lacassine, offers the perfect blend of comfort and convenience. Imagine waking up and taking a short, leisurely stroll to the nearby school, making morning routines a breeze. Situated on a generous plot of just under an acre, this property provides ample space for both indoor and outdoor enjoyment. Step inside and discover a spacious kitchen area, ideal for culinary adventures and entertaining guests. The home also boasts a large master bedroom, providing a serene sanctuary for relaxation. Every corner of this residence exudes a charming appeal, making it a truly adorable place to call home. The expansive backyard is a true highlight, offering endless possibilities for outdoor living. Whether you envision lively gatherings, a thriving garden, or a safe play area for pets and children, this huge space can accommodate it all. This property truly embodies the essence of comfortable, community-centric living in Lacassine.

  12. 2025-10-27
    price $155,000 977-char remark
    Show marketing remark (977 chars)

    This enchanting home, nestled in the heart of Lacassine, offers the perfect blend of comfort and convenience. Imagine waking up and taking a short, leisurely stroll to the nearby school, making morning routines a breeze. Situated on a generous plot of just under an acre, this property provides ample space for both indoor and outdoor enjoyment. Step inside and discover a spacious kitchen area, ideal for culinary adventures and entertaining guests. The home also boasts a large master bedroom, providing a serene sanctuary for relaxation. Every corner of this residence exudes a charming appeal, making it a truly adorable place to call home. The expansive backyard is a true highlight, offering endless possibilities for outdoor living. Whether you envision lively gatherings, a thriving garden, or a safe play area for pets and children, this huge space can accommodate it all. This property truly embodies the essence of comfortable, community-centric living in Lacassine.

  13. 2025-09-17
    listed $165,000 Active 977-char remark
    Show marketing remark (977 chars)

    This enchanting home, nestled in the heart of Lacassine, offers the perfect blend of comfort and convenience. Imagine waking up and taking a short, leisurely stroll to the nearby school, making morning routines a breeze. Situated on a generous plot of just under an acre, this property provides ample space for both indoor and outdoor enjoyment. Step inside and discover a spacious kitchen area, ideal for culinary adventures and entertaining guests. The home also boasts a large master bedroom, providing a serene sanctuary for relaxation. Every corner of this residence exudes a charming appeal, making it a truly adorable place to call home. The expansive backyard is a true highlight, offering endless possibilities for outdoor living. Whether you envision lively gatherings, a thriving garden, or a safe play area for pets and children, this huge space can accommodate it all. This property truly embodies the essence of comfortable, community-centric living in Lacassine.

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% 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
$12,514
− Mortgage interest
−$6,722
− Property taxes
−$1,800
− Insurance
−$600
− Repairs & maintenance
−$1,001
− Management
−$1,001
− Depreciation
−$3,491
Taxable loss
−$2,101
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$504
After-tax cash flow
$439/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.

Condition & rehab AI · 10 photos

Fair 45/100 Moderate rehab

This home requires moderate updates to the kitchen and bathroom, as well as some landscaping improvements. The overall condition is fair, with good structural integrity and a good-sized yard.

Repairs flagged

  • Moderate kitchen cabinets — dated and in need of replacement
  • Moderate bathroom vanity — dated and in need of replacement
  • Moderate landscaping — some overgrown areas

Value-add opportunities

  • Resale update kitchen cabinets and appliances — modernizing the kitchen would attract more buyers
  • Resale update bathroom vanity and fixtures — modernizing the bathroom would attract more buyers
  • Both landscaping and curb appeal — improving the exterior would increase both resale and rental value

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · dated and in need of replacement Moderate $3,000–15,000
bathroom vanity · dated and in need of replacement Moderate $3,000–15,000
landscaping · some overgrown areas Moderate $3,000–15,000
Total estimated repair cost · 3 items $9,000–45,000

Value-add ROI direction

  • Resale update kitchen cabinets and appliances — modernizing the kitchen would attract more buyers
  • Resale update bathroom vanity and fixtures — modernizing the bathroom would attract more buyers
  • Both landscaping and curb appeal — improving the exterior would increase both resale and rental value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Jefferson Davis Parish
NCES district ID
2200810
Math proficiency
30% ▼ -39.00%
Reading proficiency
42% ▼ -33.00%
Median HH income
$40,322
Composite
30.21/100
National rank
#6302
State rank
#33 of 98 in LA

Livability — Lacassine

Score
45/100
State rank
#453
US rank
#26691

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lacassine, LA
City population
175
Population (ZIP)
175

Population outlook (Jefferson Davis County) Hauer SSP2

Today (2025)
31,015 people
By 2030
30,563 · -1.5%
By 2040
29,639 · -4.4%
By 2050
28,456 · -8.3%
By 2075
25,521 · -17.7%
By 2100
21,787 · -29.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (100%)
Race & ethnicity
White 100%
Common ancestry
Lithuanian 7%
Languages at home
69% English-only · French/Haitian/Cajun 31%

Political lean MEDSL · Jefferson Davis

2024 margin
Solid R (+61.1) · D 18.8% · R 79.9% · Other 1.3%
2008→2024 swing
-21.5pp toward R · 2008: -39.7pp · 2024: -61.1pp
All cycles
2024: R+61.1 2020: R+55.4 2016: R+53.9 2012: R+47.6 2008: R+39.7

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

-27.3% since first listed
4 events — show timeline
  • 2026-05-12 Price Changed $120,000 SWLAR
  • 2026-03-31 Price Changed $135,000 SWLAR
  • 2025-10-27 Price Changed $155,000 SWLAR
  • 2025-09-17 Listed $165,000 SWLAR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…