CashFlowRE
Sign in Sign up
56 Tupelo Dr
C- Composite 51.07
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 +23.8/30.0
  • DSCR +7.7/10.0
  • 1% rule +5.2/10.0
  • ARV discount +5.0/15.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$215,000

56 Tupelo Dr · Start, LA 71269
3 bd · 2.0 ba · 1,290 sqft · SingleFamily · 7 Days on market
0.25 ac lot Est $204k · 5% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Tucked away in a quiet part of Start, this 3 bedroom, 2 bathroom home on one acre offers the kind of space that’s getting harder to find. Inside, you’ll find a comfortable layout that feels welcoming from the moment you walk in. Peaceful country living with the convenience of town just minutes away. Come see what makes this place feel like home.

Key facts

  • 0.25 acre lot
  • 2 garage spots
  • Listed 7 days

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/2.0-bath single-family listed at $215k.

Deal economics

  • At list price, monthly cash flow is $415 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $215k).

Location & tenants

  • Location reads 59/100 on livability (#279 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: health & safety D, crime F, amenities F.
  • Richland Parish (rural): math 12% / reading 22% proficiency, ranked #73 of 98 in LA (top 74%) — 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: 100 active listings in the ZIP; 27 units permitted in Richland Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Richland County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $160k; 34% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 74% 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 $215,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.02%
Cap rate
8.61%
Cash-on-cash
8.26%
DSCR
1.37
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$203,820
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1636 Girard Rd 0.17mi 3/2.0 1,134 (-12%) 10mo $179,000 $158 64

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
-3.8%
Equity multiple
0.86×
Total profit
$-8,508
Equity at exit
$32,057
10-year hold
IRR
5.9%
Equity multiple
1.44×
Total profit
$26,295
Equity at exit
$18,589

Cash invested: $60,200 (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 71269

Home prices YoY
-26.4%
Active inventory
100
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$2,187 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$96 /mo · $1,155/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$459
Net cashflow
$415

Break-even live

Break-even rent $1,662
Max offer price $215,000
Occupancy floor 76%

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
$53,750
Closing costs
$6,450
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. 2026-04-16
    status Pending
  2. 2026-04-01
    listed $215,000 Active
  3. 2022-03-11
    soldstatus $160,000
  4. 2017-07-14
    soldstatus $135,000
  5. 2015-06-29
    soldstatus $136,000
  6. 2010-05-14
    soldstatus $126,000

ⓘ 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
$1,155 · $96/mo
Projected year-2 tax
$1,182 · $99/mo
Expected delta
+$27/yr (+$2/mo · 2.4%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥109°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 74% 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
$26,247
− Mortgage interest
−$12,043
− Property taxes
−$1,155
− Insurance
−$1,075
− Repairs & maintenance
−$2,100
− Management
−$2,100
− Depreciation
−$6,255
Taxable income
$1,519
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$365
After-tax cash flow
$4,610/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
Richland Parish
NCES district ID
2201350
Math proficiency
12% ▼ -36.00%
Reading proficiency
22% ▼ -31.00%
Median HH income
$36,097
Composite
14.06/100
National rank
#9464
State rank
#73 of 98 in LA

Livability — Start

Score
59/100
State rank
#279
US rank
#20272

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
68
Population (ZIP)
12,475

Population outlook (Richland County) Hauer SSP2

Today (2025)
20,283 people
By 2030
19,990 · -1.4%
By 2040
19,240 · -5.1%
By 2050
18,497 · -8.8%
By 2075
16,626 · -18.0%
By 2100
14,204 · -30.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (60%)
Race & ethnicity
White 60% Black 36% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Slovak 3% Lithuanian 2% Romanian 1%
Foreign-born
0% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Richland

2024 margin
Solid R (+39.4) · D 29.7% · R 69.1% · Other 1.2%
2008→2024 swing
-12.8pp toward R · 2008: -26.6pp · 2024: -39.4pp
All cycles
2024: R+39.4 2020: R+34.0 2016: R+32.6 2012: R+28.2 2008: R+26.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -56.82%
Current HPI
158.2193
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

+70.6% since first listed
6 events — show timeline
  • 2026-04-16 Pending NELABOR
  • 2026-04-01 Listed $215,000 NELABOR
  • 2022-03-11 Sold (Public Records) $160,000 Public Records
  • 2017-07-14 Sold (Public Records) $135,000 Public Records
  • 2015-06-29 Sold (Public Records) $136,000 Public Records
  • 2010-05-14 Sold (Public Records) $126,000 Public Records

Property tax history

+2.5%/yr

Latest (2025): $1,155 · -1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…