CashFlowRE
Sign in Sign up
70-72 Ball Powell St Unit 70,72
C- Composite 51.02
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 +15.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$27,900

70-72 Ball Powell St Unit 70,72 · Alexandria, LA 71301
2 bd · 1.0 ba · 1,704 sqft · SingleFamily · 16 Days on market
Built 1960 Fair condition 5,227 sqft lot $16/sqft · 37% below area Est $44k · 37% under ↓ 59% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Investor opportunity! This 4-bedroom, 2-bath duplex sits on approximately 0.8 acre, offering strong rental potential. The property features updated electrical and plumbing systems, and it's fully electric--no gas to manage. With a spacious lot, there's potential for this duplex is ready to generate income or add to your investment portfolio. Schedule a viewing today!

Key facts

  • 5,227 sq ft lot
  • Built 1960
  • Listed 16 days

Property features AI

Finance

  • HOA & community: Acreage community feature

Exterior

  • Home design: Single family residence / Townhouse
  • Construction: Brick construction; Composition roof
  • Exterior features: Composition roof; Brick construction

Interior

  • Bedrooms: 4 bedrooms (Bedroom 1, Bedroom 2, Bedroom 3, Bedroom 4)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Living room; Kitchen

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 $28k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $829 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $28k).
  • Recommended offer: $27k (1.5% below list) — sets the bar for market timing.
  • Cap rate 42.0% vs local median 4.9% in Alexandria — 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 64/100 on livability (#160 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Rapides Parish (urban): math 29% / reading 44% proficiency, ranked #31 of 98 in LA (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 151 active listings in the ZIP; 239 units permitted in Rapides Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $193 of loan paydown is wiped out by about $837 of value loss. Plan a longer hold.
  • Rapides County population projected to shrink 6% 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 $8k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($27k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $20k; 40% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 98% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $27,481 (1.5% below list)

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1960 — 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. 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?
  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
4.64%
Cap rate
41.95%
Cash-on-cash
127.36%
DSCR
6.67
GRM
1.8

CMA / ARV

ARV (median comp)
$43,957
List price
$27,900
Delta
-36.53%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
70-72 Ball Powell St Unit 70,72 0.00mi 2/1.0 1,704 (0%) 1mo $20,000 $12 100
2110 Alma St 0.27mi 3/2.0 (+1) 1,682 (-1%) 8mo $48,000 $29 70
2216 Elliott St 0.52mi 3/2.0 (+1) 1,668 (-2%) 1mo $59,000 $35 62
1907 Marye St 0.50mi 3/2.0 (+1) 1,767 (+4%) 3mo $173,000 $98 58
2214 Alma St 0.38mi 3/1.0 (+1) 1,530 (-10%) 3mo $15,000 $10 58
2228 Marye St 0.59mi 3/2.0 (+1) 1,922 (+13%) 3mo $170,000 $88 39

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
Equity multiple
7.18×
Total profit
$48,306
Equity at exit
$4,160
10-year hold
IRR
Equity multiple
15.10×
Total profit
$110,142
Equity at exit
$2,412

Cash invested: $7,812 (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 71301

Home prices YoY
-23.0%
Active inventory
151
Price-to-rent
1.8×

Monthly cashflow live

Estimated rent
$1,294 medium interval (Pro) →
Mortgage (P&I)
$146
Tax est. 1.5%
$35 /mo · $418/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$272
Net cashflow
$829

Break-even live

Break-even rent $244
Max offer price $27,900
Occupancy floor 31%

Sensitivity live

Price -10% $848 -5% $839 +0% $829 +5% $819 +10% $810
Rent -10% $727 -5% $778 +0% $829 +5% $880 +10% $931
Rate -1.0pp $843 -0.5pp $836 base $829 +0.5pp $822 +1.0pp $815

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
$6,975
Closing costs
$837
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 6 events

  1. 2026-05-14
    status Pending 369-char remark
  2. 2026-05-08
    price $27,900 369-char remark
  3. 2026-05-06
    price $29,900 369-char remark
  4. 2026-05-02
    price $43,000 369-char remark
  5. 2026-04-29
    price $45,000 369-char remark
  6. 2026-04-28
    listed $49,000 Active 369-char remark

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥111°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 98% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$15,523
− Mortgage interest
−$1,563
− Property taxes
−$418
− Insurance
−$140
− Repairs & maintenance
−$1,242
− Management
−$1,242
− Depreciation
−$812
Taxable income
$10,107
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,426
After-tax cash flow
$7,524/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 · 7 photos

Fair 45/100 Moderate rehab

This property requires extensive repairs and maintenance, including roof replacement, exterior siding repair and painting, flooring replacement, interior wall repair and painting, and HVAC system replacement. These updates will significantly improve the home's appearance and increase its value for both resale and rental.

Repairs flagged

  • Major roof — The roof appears to be in poor condition, with visible wear and tear.
  • Major exterior siding — The exterior siding is in poor condition, with visible wear and tear and some discoloration.
  • Major flooring — The flooring appears to be in poor condition, with visible wear and tear and some discoloration.
  • Major interior walls — The interior walls appear to be in poor condition, with visible wear and tear and some discoloration.
  • Major HVAC system — The HVAC system appears to be in poor condition, with visible wear and tear and some discoloration.

Value-add opportunities

  • Both roof replacement — A new roof will significantly improve the home's appearance and increase its value for both resale and rental.
  • Both exterior siding repair and painting — A new exterior siding and paint job will improve the home's appearance and increase its value for both resale and rental.
  • Both flooring replacement — New flooring will improve the home's appearance and increase its value for both resale and rental.
  • Both interior wall repair and painting — New interior walls and paint job will improve the home's appearance and increase its value for both resale and rental.
  • Both HVAC system replacement — A new HVAC system will improve the home's comfort and energy efficiency, increasing its value for both resale and rental.

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof · The roof appears to be in poor condition, with visible wear and tear. Major $15,000–50,000
exterior siding · The exterior siding is in poor condition, with visible wear and tear and some discoloration. Major $15,000–50,000
flooring · The flooring appears to be in poor condition, with visible wear and tear and some discoloration. Major $15,000–50,000
interior walls · The interior walls appear to be in poor condition, with visible wear and tear and some discoloration. Major $15,000–50,000
HVAC system · The HVAC system appears to be in poor condition, with visible wear and tear and some discoloration. Major $15,000–50,000
Total estimated repair cost · 5 items $75,000–250,000

Value-add ROI direction

  • Both roof replacement — A new roof will significantly improve the home's appearance and increase its value for both resale and rental.
  • Both exterior siding repair and painting — A new exterior siding and paint job will improve the home's appearance and increase its value for both resale and rental.
  • Both flooring replacement — New flooring will improve the home's appearance and increase its value for both resale and rental.
  • Both interior wall repair and painting — New interior walls and paint job will improve the home's appearance and increase its value for both resale and rental.
  • Both HVAC system replacement — A new HVAC system will improve the home's comfort and energy efficiency, increasing its value for both resale and rental.

ⓘ 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
Rapides Parish
NCES district ID
2201290
Math proficiency
29% ▼ -34.00%
Reading proficiency
44% ▼ -29.00%
Median HH income
$41,057
Composite
30.68/100
National rank
#6179
State rank
#31 of 98 in LA

Livability — Alexandria

Score
64/100
State rank
#160
US rank
#13698

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Alexandria, LA
City population
25,138
Population (ZIP)
17,266

Population outlook (Rapides County) Hauer SSP2

Today (2025)
133,047 people
By 2030
132,333 · -0.5%
By 2040
129,355 · -2.8%
By 2050
124,535 · -6.4%
By 2075
110,338 · -17.1%
By 2100
88,641 · -33.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
Black 53% White 36% Hispanic / Latino 4% Two or more races 3% Asian 2%
Common ancestry
Lithuanian 5% Portuguese 1% Hispanic 1%
Foreign-born
6% · Canada, Vietnam
Languages at home
93% English-only · Spanish 3% Other Asian/Pacific 2% French/Haitian/Cajun 1%

Political lean MEDSL · Rapides

2024 margin
Solid R (+36.8) · D 31.0% · R 67.7% · Other 1.3%
2008→2024 swing
-8.1pp toward R · 2008: -28.7pp · 2024: -36.8pp
All cycles
2024: R+36.8 2020: R+32.1 2016: R+32.5 2012: R+29.6 2008: R+28.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -55.38%
Current HPI
184.9889
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

-59.2% since first listed
7 events — show timeline
  • 2026-06-03 Sold (MLS) $20,000 AcadianaMLS
  • 2026-05-14 Pending AcadianaMLS
  • 2026-05-08 Price Changed $27,900 AcadianaMLS
  • 2026-05-06 Price Changed $29,900 AcadianaMLS
  • 2026-05-02 Price Changed $43,000 AcadianaMLS
  • 2026-04-29 Price Changed $45,000 AcadianaMLS
  • 2026-04-28 Listed $49,000 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…