CashFlowRE
Sign in Sign up
741 Wheeler Rd
C Composite 55.99
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 +20.1/30.0
  • ARV discount +7.5/15.0
  • Appreciation +6.6/10.0
  • 1% rule +6.4/10.0
  • DSCR +6.4/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0

$110,000

741 Wheeler Rd · Marion, LA 71260
4 bd · 4.0 ba · 7,995 sqft · SingleFamily public records · 116 Days on market
Built 1980 1.50 ac lot ↓ 29% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Once envisioned as a grand estate, this approximately 7,900 square foot residence sits on 1.5 acres in a peaceful rural setting in Union, surrounded by trees and open space. Time and condition have significantly impacted the structure, and the property will require extensive renovation or possible redevelopment. it is a large-scale project for buyers with vision, resources, and an appreciation for opportunity. The size of the footprint, the established homesite, and the natural surroundings create the potential to either restore the estate to prominence or design something entirely new. Large rural tracts with existing infrastructure and this level of square footage are rare. Property sold as-is, where-is. Buyer to verify zoning, condition, and intended use. No repairs will be made. Owner-occupied (second floor). No unapproved visits. Showings by confirmed appointment only.Mold-rated respiratory protection (N95 or higher) is required for all persons entering the structure. Listing broker and seller assume no responsibility for exposure or injury. Buyer and buyer's agent to verify all information independently.

Key facts

  • Extensive renovation
  • 1.5 acres
  • Natural surroundings

Tags

1.5 ACRESEXTENSIVE RENOVATIONNATURAL SURROUNDINGS

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 4-bed/4.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $136 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $100k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 55/100 on livability (#355 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: health & safety D, schools F, crime F.
  • Union Parish (rural): math 12% / reading 20% proficiency, ranked #74 of 98 in LA (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 16 active listings in the ZIP; 2 units permitted in Union Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($761 loan paydown + $3k appreciation (3.1% local appreciation)).
  • Union County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.1% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 116 days — a 9% lower offer ($100k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $79k (42%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.5% of price.
Recommended offer $100,100 (9.0% below list)

Questions for the listing agent

  1. It's been on market 116 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.14%
Cap rate
7.78%
Cash-on-cash
5.31%
DSCR
1.24
GRM
7.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

3.12% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.8%
Equity multiple
1.74×
Total profit
$22,711
Equity at exit
$50,215
10-year hold
IRR
14.7%
Equity multiple
3.21×
Total profit
$67,942
Equity at exit
$77,978

Cash invested: $30,800 (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 71260

Home prices YoY
2.5%
Active inventory
16
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,256 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$233 /mo · $2,799/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$264
Net cashflow
$136

Break-even live

Break-even rent $1,083
Max offer price $110,000
Occupancy floor 84%

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
$27,500
Closing costs
$3,300
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 23 events

  1. 2026-06-19
    days on market $110,000 Active 116 DOM
  2. 2026-06-18
    days on market $110,000 Active 115 DOM
  3. 2026-06-17
    days on market $110,000 Active 114 DOM
  4. 2026-06-16
    days on market $110,000 Active 113 DOM
  5. 2026-06-15
    days on market $110,000 Active 112 DOM
  6. 2026-06-14
    days on market $110,000 Active 110 DOM
  7. 2026-06-13
    days on market $110,000 Active 109 DOM
  8. 2026-06-10
    days on market $110,000 Active 107 DOM
  9. 2026-06-09
    days on market $110,000 Active 106 DOM
  10. 2026-06-08
    days on market $110,000 Active 105 DOM
  11. 2026-06-07
    days on market $110,000 Active 104 DOM
  12. 2026-06-05
    days on market $110,000 Active 101 DOM
  13. 2026-06-02
    days on market $110,000 Active 99 DOM
  14. 2026-06-01
    days on market $110,000 Active 98 DOM
  15. 2026-05-31
    days on market $110,000 Active 97 DOM
  16. 2026-05-30
    days on market $110,000 Active 96 DOM
  17. 2026-04-10
    price $134,900 1127-char remark
    Show marketing remark (1134 chars)

    Once envisioned as a grand estate, this approximately 7,900 square foot residence sits on 1.5 acres in a peaceful rural setting in Union, surrounded by trees and open space. Time and condition have significantly impacted the structure, and the property will require extensive renovation or possible redevelopment. it is a large-scale project for buyers with vision, resources, and an appreciation for opportunity. The size of the footprint, the established homesite, and the natural surroundings create the potential to either restore the estate to prominence or design something entirely new. Large rural tracts with existing infrastructure and this level of square footage are rare. Property sold as-is, where-is. Buyer to verify zoning, condition, and intended use. No repairs will be made. Owner-occupied (second floor). No unapproved visits. Showings by confirmed appointment only. Mold-rated respiratory protection (N95 or higher) is required for all persons entering the structure. Listing broker and seller assume no responsibility for exposure or injury. Buyer and buyer’s agent to verify all information independently.

  18. 2026-04-10
    price $134,900 1134-char remark
    Show marketing remark (1134 chars)

    Once envisioned as a grand estate, this approximately 7,900 square foot residence sits on 1.5 acres in a peaceful rural setting in Union, surrounded by trees and open space. Time and condition have significantly impacted the structure, and the property will require extensive renovation or possible redevelopment. it is a large-scale project for buyers with vision, resources, and an appreciation for opportunity. The size of the footprint, the established homesite, and the natural surroundings create the potential to either restore the estate to prominence or design something entirely new. Large rural tracts with existing infrastructure and this level of square footage are rare. Property sold as-is, where-is. Buyer to verify zoning, condition, and intended use. No repairs will be made. Owner-occupied (second floor). No unapproved visits. Showings by confirmed appointment only. Mold-rated respiratory protection (N95 or higher) is required for all persons entering the structure. Listing broker and seller assume no responsibility for exposure or injury. Buyer and buyer’s agent to verify all information independently.

  19. 2026-03-27
    price $165,000 1127-char remark
    Show marketing remark (1134 chars)

    Once envisioned as a grand estate, this approximately 7,900 square foot residence sits on 1.5 acres in a peaceful rural setting in Union, surrounded by trees and open space. Time and condition have significantly impacted the structure, and the property will require extensive renovation or possible redevelopment. it is a large-scale project for buyers with vision, resources, and an appreciation for opportunity. The size of the footprint, the established homesite, and the natural surroundings create the potential to either restore the estate to prominence or design something entirely new. Large rural tracts with existing infrastructure and this level of square footage are rare. Property sold as-is, where-is. Buyer to verify zoning, condition, and intended use. No repairs will be made. Owner-occupied (second floor). No unapproved visits. Showings by confirmed appointment only. Mold-rated respiratory protection (N95 or higher) is required for all persons entering the structure. Listing broker and seller assume no responsibility for exposure or injury. Buyer and buyer’s agent to verify all information independently.

  20. 2026-03-27
    price $165,000 1134-char remark
    Show marketing remark (1134 chars)

    Once envisioned as a grand estate, this approximately 7,900 square foot residence sits on 1.5 acres in a peaceful rural setting in Union, surrounded by trees and open space. Time and condition have significantly impacted the structure, and the property will require extensive renovation or possible redevelopment. it is a large-scale project for buyers with vision, resources, and an appreciation for opportunity. The size of the footprint, the established homesite, and the natural surroundings create the potential to either restore the estate to prominence or design something entirely new. Large rural tracts with existing infrastructure and this level of square footage are rare. Property sold as-is, where-is. Buyer to verify zoning, condition, and intended use. No repairs will be made. Owner-occupied (second floor). No unapproved visits. Showings by confirmed appointment only. Mold-rated respiratory protection (N95 or higher) is required for all persons entering the structure. Listing broker and seller assume no responsibility for exposure or injury. Buyer and buyer’s agent to verify all information independently.

  21. 2026-02-18
    listed $189,000 Active
  22. 2026-02-16
    listed $189,000 Active 1127-char remark
    Show marketing remark (1134 chars)

    Once envisioned as a grand estate, this approximately 7,900 square foot residence sits on 1.5 acres in a peaceful rural setting in Union, surrounded by trees and open space. Time and condition have significantly impacted the structure, and the property will require extensive renovation or possible redevelopment. it is a large-scale project for buyers with vision, resources, and an appreciation for opportunity. The size of the footprint, the established homesite, and the natural surroundings create the potential to either restore the estate to prominence or design something entirely new. Large rural tracts with existing infrastructure and this level of square footage are rare. Property sold as-is, where-is. Buyer to verify zoning, condition, and intended use. No repairs will be made. Owner-occupied (second floor). No unapproved visits. Showings by confirmed appointment only. Mold-rated respiratory protection (N95 or higher) is required for all persons entering the structure. Listing broker and seller assume no responsibility for exposure or injury. Buyer and buyer’s agent to verify all information independently.

  23. 2026-02-16
    listed $189,000 Active 1134-char remark
    Show marketing remark (1134 chars)

    Once envisioned as a grand estate, this approximately 7,900 square foot residence sits on 1.5 acres in a peaceful rural setting in Union, surrounded by trees and open space. Time and condition have significantly impacted the structure, and the property will require extensive renovation or possible redevelopment. it is a large-scale project for buyers with vision, resources, and an appreciation for opportunity. The size of the footprint, the established homesite, and the natural surroundings create the potential to either restore the estate to prominence or design something entirely new. Large rural tracts with existing infrastructure and this level of square footage are rare. Property sold as-is, where-is. Buyer to verify zoning, condition, and intended use. No repairs will be made. Owner-occupied (second floor). No unapproved visits. Showings by confirmed appointment only. Mold-rated respiratory protection (N95 or higher) is required for all persons entering the structure. Listing broker and seller assume no responsibility for exposure or injury. Buyer and buyer’s agent to verify all information independently.

ⓘ 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
$2,799 · $233/mo
Projected year-2 tax
$2,799 · $233/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,070
− Mortgage interest
−$6,162
− Property taxes
−$2,799
− Insurance
−$550
− Repairs & maintenance
−$1,206
− Management
−$1,206
− Depreciation
−$3,200
Taxable loss
−$52
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$12
After-tax cash flow
$1,647/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
Union Parish
NCES district ID
2201770
Math proficiency
12% ▼ -37.00%
Reading proficiency
20% ▼ -34.00%
Median HH income
$37,279
Composite
13.35/100
National rank
#9537
State rank
#74 of 98 in LA

Livability — Marion

Score
55/100
State rank
#355
US rank
#23106

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
3,232
Population (ZIP)
3,232

Population outlook (Union County) Hauer SSP2

Today (2025)
21,722 people
By 2030
21,226 · -2.3%
By 2040
20,026 · -7.8%
By 2050
18,682 · -14.0%
By 2075
15,725 · -27.6%
By 2100
12,509 · -42.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Black 21% Two or more races 2%
Common ancestry
Slovak 2% Lithuanian 2%
Foreign-born
0%
Languages at home
99% English-only · Spanish 0%

Political lean MEDSL · Union

2024 margin
Solid R (+57.0) · D 21.1% · R 78.0%
2008→2024 swing
-15.4pp toward R · 2008: -41.5pp · 2024: -57.0pp
All cycles
2024: R+57.0 2020: R+51.4 2016: R+48.5 2012: R+41.7 2008: R+41.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.12%
Current HPI
128.2115
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

-28.6% since first listed
7 events — show timeline
  • 2026-04-10 Price Changed $134,900 AcadianaMLS
  • 2026-04-10 Price Changed $134,900 GSREIN
  • 2026-03-27 Price Changed $165,000 AcadianaMLS
  • 2026-03-27 Price Changed $165,000 GSREIN
  • 2026-02-18 Listed $189,000 AcadianaMLS
  • 2026-02-16 Listed $189,000 GSREIN
  • 2026-02-16 Listed $189,000 AcadianaMLS

Property tax history

+0.8%/yr

Latest (2025): $2,799 · -0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…