CashFlowRE
Sign in Sign up
47763 Joby Magee Rd
B- Composite 68.49
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.2/15.0
  • Livability +3.5/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,000

47763 Joby Magee Rd · Franklinton, LA 70438
3 bd · 2.0 ba · 980 sqft · Manufactured · 44 Days on market
Built 1980 2.00 ac lot Est $69k · at est.

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

Listing remarks

Mobile home and 2 acres located on Joby Magee Road in Franklinton, LA. Great find here with a 14X70 older mobile home that has been nicely refreshed on the interior, giving it a southern charm that matches the rural setting the property is situated in. The mobile home has 3 bedrooms and 2 baths, with a nice little back porch that overlooks the rear portion of the yard. Settled in the side yard is a really nice 20x30 slab shop that will fit all your toy storage needs. This all is situated on a beautiful 2.7-acre lot that has been underbrush and manicured well. The land has a nice pond with its own well to keep it full during the hot summer months (well needs a new pump). The site offers anot

Key facts

  • Pond
  • Well
  • 2 acres

Tags

2 ACRESBACK PORCH20X30 SLAB SHOPPONDWELL

Property features AI

Exterior

  • Parking: Circular driveway; No garage
  • Utilities: Septic tank; Private well water; Electricity available
  • Home design: Mobile home / Modular home; One level; Move-in ready
  • Construction: Metal siding; Aluminum roof; Rubber roof
  • Exterior features: Porch; Workshop; Level, open lot

Interior

  • Kitchen: Electric cooktop; Water heater
  • Bedrooms: Living room on the main level (14x15) — total rooms listed: 1
  • Bathrooms: 2 bathrooms
  • Heating & cooling: Space heater; Wall unit(s) for cooling
  • Interior features: Bookcases; Ceiling fan(s)

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 manufactured listed at $69k.

Deal economics

  • At list price, monthly cash flow is $692 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $69k).
  • Recommended offer: $67k (3.0% below list) — sets the bar for market timing.
  • Cap rate 18.3% vs local median 5.3% in Franklinton — 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 69/100 on livability (#67 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, crime B; Watch: amenities F, commute F, employment F.
  • Washington Parish (rural): math 27% / reading 41% proficiency, ranked #38 of 98 in LA (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 77% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 246 active listings in the ZIP; 10 units permitted in Washington Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $477 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Washington County population projected at -16% 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 $19k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($67k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
  • Current owner paid $45k; list at $69k implies a 53% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $66,930 (3.0% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
2.03%
Cap rate
18.33%
Cash-on-cash
43.00%
DSCR
2.91
GRM
4.1

CMA / ARV

ARV (on-the-fly)
$68,600
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
47763 Joby Magee Rd 0.00mi 3/2.0 980 (0%) 0mo $69,000 $70 100

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
39.8%
Equity multiple
2.70×
Total profit
$32,890
Equity at exit
$10,288
10-year hold
IRR
46.1%
Equity multiple
5.42×
Total profit
$85,341
Equity at exit
$5,966

Cash invested: $19,320 (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 70438

Home prices YoY
-14.2%
Active inventory
246
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,401 medium interval (Pro) →
Mortgage (P&I)
$362
Tax from tax record
$24 /mo · $287/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$294
Net cashflow
$692

Break-even live

Break-even rent $525
Max offer price $69,000
Occupancy floor 46%

Sensitivity live

Price -10% $731 -5% $712 +0% $692 +5% $673 +10% $653
Rent -10% $582 -5% $637 +0% $692 +5% $748 +10% $803
Rate -1.0pp $727 -0.5pp $710 base $692 +0.5pp $674 +1.0pp $656

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
$17,250
Closing costs
$2,070
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 7 events

  1. 2026-04-27
    status Pending
  2. 2026-04-09
    status Active
  3. 2026-03-11
    status Pending
  4. 2026-02-12
    listed $69,000 Active
  5. 2021-09-13
    soldstatus $45,000
  6. 2008-02-25
    soldstatus $28,000
  7. 2004-04-30
    soldstatus

ⓘ 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
$287 · $24/mo
Projected year-2 tax
$380 · $32/mo
Expected delta
+$93/yr (+$8/mo · 32.4%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 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
$16,811
− Mortgage interest
−$3,865
− Property taxes
−$287
− Insurance
−$345
− Repairs & maintenance
−$1,345
− Management
−$1,345
− Depreciation
−$2,007
Taxable income
$7,617
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,828
After-tax cash flow
$6,479/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
Washington Parish
NCES district ID
2201860
Math proficiency
27% ▼ -34.00%
Reading proficiency
41% ▼ -29.00%
Median HH income
$34,972
Composite
28.03/100
National rank
#6844
State rank
#38 of 98 in LA

Livability — Franklinton

Score
69/100
State rank
#67
US rank
#8352

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
19,935

Population outlook (Washington County) Hauer SSP2

Today (2025)
44,642 people
By 2030
43,302 · -3.0%
By 2040
40,345 · -9.6%
By 2050
37,434 · -16.1%
By 2075
29,954 · -32.9%
By 2100
21,579 · -51.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Black 22% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Lithuanian 9% Slovak 2% German 1%
Foreign-born
0% · Canada
Languages at home
98% English-only · French/Haitian/Cajun 1%

Political lean MEDSL · Washington

2024 margin
Solid R (+40.3) · D 29.3% · R 69.6% · Other 1.1%
2008→2024 swing
-7.6pp toward R · 2008: -32.7pp · 2024: -40.3pp
All cycles
2024: R+40.3 2020: R+37.6 2016: R+36.8 2012: R+28.3 2008: R+32.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -31.73%
Current HPI
191.4762
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

+146.4% since first listed
7 events — show timeline
  • 2026-04-27 Pending MLSU
  • 2026-04-09 Relisted MLSU
  • 2026-03-11 Pending MLSU
  • 2026-02-12 Listed $69,000 MLSU
  • 2021-09-13 Sold (Public Records) $45,000 Public Records
  • 2008-02-25 Sold (Public Records) $28,000 Public Records
  • 2004-04-30 Sold (Public Records) Public Records

Property tax history

-1.4%/yr

Latest (2025): $287 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…