CashFlowRE
Sign in Sign up
333 Canal St
B+ Composite 79.2
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.8/10.0
  • Appreciation +5.0/10.0
  • Livability +2.8/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$55,000

333 Canal St · Ringgold, LA 71068
1 bd · 1.0 ba · 600 sqft · SingleFamily public records · 38 Days on market
Built 1967 7,187 sqft lot $92/sqft · 32% below area Est $81k · 32% under ↓ 15% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This cozy 1-bed, 1-bath updated camp house offers a serene retreat near Lake Bistineau. With an open-concept layout, the space is flooded with natural light, and the main area boasts sleek vinyl flooring. The updated bathroom features a new vanity and lighting, enhancing its modern appeal. A full kitchen provides all the essentials, while recent upgrades include a new 40-gallon water heater (installed November 2023), all-new plumbing (January 2023), and a new wood stove (November 2023) for added comfort.

Key facts

  • New lighting
  • Vinyl flooring
  • New vanity

Tags

OPEN-CONCEPT LAYOUTNATURAL LIGHTVINYL FLOORINGUPDATED BATHROOMNEW VANITYNEW LIGHTING

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Gravel parking
  • Utilities: City water; Electricity available; Septic
  • Home design: Single-family residence; Residential property; One story; Not attached
  • Construction: Built in 1967; Metal roof
  • Exterior features: Many trees on the lot

Interior

  • Kitchen: Microwave; Refrigerator; Eat-in kitchen
  • Bedrooms: Primary bedroom on main level; 1 bedroom total
  • Flooring: Vinyl flooring
  • Bathrooms: 1 full bathroom
  • Interior features: Open floorplan; Eat-in kitchen; Decorative lighting; Cable TV available; High-speed internet available; 3 total rooms; 1 living area; 1 dining area; One-level layout
  • Laundry & utility: Washer; Dryer

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 1-bed/1.0-bath single-family listed at $55k.

Deal economics

  • At list price, monthly cash flow is $225 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($759 rent vs $55k).
  • Recommended offer: $53k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 56/100 on livability (#336 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A-; Watch: schools D, amenities F, commute F.
  • Bienville Parish (rural): math 27% / reading 37% proficiency, ranked #42 of 98 in LA (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 10 active listings in the ZIP; 18 units permitted in Bienville Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($380 loan paydown + $2k appreciation (3.0% local appreciation)).
  • Bienville County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 5y ago 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.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 70% 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 $53,350 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1967 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
1.38%
Cap rate
11.20%
Cash-on-cash
17.53%
DSCR
1.78
GRM
6.0

CMA / ARV

ARV (median comp)
$80,779
List price
$55,000
Delta
-31.91%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
24.0%
Equity multiple
2.36×
Total profit
$20,959
Equity at exit
$24,730
10-year hold
IRR
24.8%
Equity multiple
4.54×
Total profit
$54,556
Equity at exit
$38,112

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 71068

Active inventory
10
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$759 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$63 /mo · $756/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$159
Net cashflow
$225

Break-even live

Break-even rent $474
Max offer price $55,000
Occupancy floor 65%

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 38 events

  1. 2026-06-19
    days on market $55,000 Active 38 DOM
  2. 2026-06-18
    days on market $55,000 Active 37 DOM
  3. 2026-06-17
    days on market $55,000 Active 36 DOM
  4. 2026-06-16
    days on market $55,000 Active 35 DOM
  5. 2026-06-15
    days on market $55,000 Active 34 DOM
  6. 2026-06-14
    days on market $55,000 Active 32 DOM
  7. 2026-06-12
    days on market $55,000 Active 31 DOM
  8. 2026-06-09
    days on market $55,000 Active 28 DOM
  9. 2026-06-09
    price $55,000 Active 27 DOM
  10. 2026-06-08
    days on market $57,000 Active 27 DOM
  11. 2026-06-07
    days on market $57,000 Active 26 DOM
  12. 2026-06-05
    days on market $57,000 Active 23 DOM
  13. 2026-06-03
    days on market $57,000 Active 22 DOM
  14. 2026-06-02
    days on market $57,000 Active 21 DOM
  15. 2026-06-01
    days on market $57,000 Active 20 DOM
  16. 2026-05-31
    days on market $57,000 Active 19 DOM
  17. 2026-05-30
    days on market $57,000 Active 18 DOM
  18. 2026-05-12
    listed $57,000 Active 509-char remark
  19. 2026-05-11
    historical
  20. 2026-05-11
    listed $57,000 Active
  21. 2026-04-30
    historical
  22. 2026-03-03
    price $57,000
  23. 2025-10-24
    listed $62,500 Active
  24. 2025-09-30
    historical
  25. 2025-03-03
    listed $62,500 Active
  26. 2025-02-28
    historical
  27. 2024-12-19
    price $62,500
  28. 2024-09-10
    listed $65,000 Active
  29. 2024-09-02
    historical
  30. 2024-08-16
    status Active
  31. 2024-08-13
    historical
  32. 2024-07-05
    price $65,000
  33. 2024-04-19
    price $68,500
  34. 2023-12-18
    listed $70,000 Active
  35. 2022-02-02
    soldstatus $62,500
  36. 2022-01-24
    soldstatus Sold
  37. 2021-12-21
    historical Active Contingent
  38. 2021-12-02
    listed $65,000 Active

ⓘ 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
$756 · $63/mo
Projected year-2 tax
$756 · $63/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 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 70% 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
$9,103
− Mortgage interest
−$3,081
− Property taxes
−$756
− Insurance
−$275
− Repairs & maintenance
−$728
− Management
−$728
− Depreciation
−$1,600
Taxable income
$1,935
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$464
After-tax cash flow
$2,235/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
Bienville Parish
NCES district ID
2200210
Math proficiency
27% ▼ -35.00%
Reading proficiency
37% ▼ -29.00%
Median HH income
$31,737
Composite
26.08/100
National rank
#7296
State rank
#42 of 98 in LA

Livability — Ringgold

Score
56/100
State rank
#336
US rank
#22547

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
3,325

Population outlook (Bienville County) Hauer SSP2

Today (2025)
13,109 people
By 2030
12,626 · -3.7%
By 2040
11,620 · -11.4%
By 2050
10,647 · -18.8%
By 2075
8,555 · -34.7%
By 2100
6,717 · -48.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (60%)
Race & ethnicity
White 60% Black 34% Hispanic / Latino 4% Two or more races 2%
Common ancestry
Lithuanian 3% Serbian 2% Italian 1%
Foreign-born
1% · Canada
Languages at home
95% English-only · Spanish 4% Other Indo-European 1%

Political lean MEDSL · Bienville

2024 margin
R (+18.0) · D 40.5% · R 58.5% · Other 1.0%
2008→2024 swing
-15.5pp toward R · 2008: -2.5pp · 2024: -18.0pp
All cycles
2024: R+18.0 2020: R+11.7 2016: R+8.9 2012: R+2.1 2008: R+2.5

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

-15.4% since first listed
22 events — show timeline
  • 2026-06-08 Price Changed $55,000 NTREIS
  • 2026-05-12 Listed $57,000 NTREIS
  • 2026-05-11 Listed $57,000 NTREIS
  • 2026-05-11 Listing Removed NTREIS
  • 2026-04-30 Listing Removed NTREIS
  • 2026-03-03 Price Changed $57,000 NTREIS
  • 2025-10-24 Listed $62,500 NTREIS
  • 2025-09-30 Listing Removed NTREIS
  • 2025-03-03 Listed $62,500 NTREIS
  • 2025-02-28 Listing Removed NTREIS
  • 2024-12-19 Price Changed $62,500 NTREIS
  • 2024-09-10 Listed $65,000 NTREIS
  • 2024-09-02 Listing Removed NTREIS
  • 2024-08-16 Relisted NTREIS
  • 2024-08-13 Listing Removed NTREIS
  • 2024-07-05 Price Changed $65,000 NTREIS
  • 2024-04-19 Price Changed $68,500 NTREIS
  • 2023-12-18 Listed $70,000 NTREIS
  • 2022-02-02 Sold (Public Records) $62,500 Public Records
  • 2022-01-24 Sold (MLS) NTREIS
  • 2021-12-21 Contingent NTREIS
  • 2021-12-02 Listed $65,000 NTREIS

Property tax history

+19.6%/yr

Latest (2024): $756 · +162.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…