CashFlowRE
Sign in Sign up
7324 Golden Meadows Rd 🏷️ Likely Rental
B+ Composite 77.66
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 +29.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.5/10.0
  • Appreciation +6.0/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0

$66,000

7324 Golden Meadows Rd · Greenwood, LA 71033
2 bd · 1.0 ba · 664 sqft · SingleFamily public records · 243 Days on market
Built 1977 8,063 sqft lot $99/sqft · 12% below area Est $132k · 50% under

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

Listing remarks MLS

Consistent cash flow! Strong management! This portfolio offers immediate income with upside potential, ideal for investors looking to scale quickly with performing rental properties. Whether you're expanding your holdings or entering multi-unit ownership, this opportunity delivers both traction and potential. Seven of the eight properties are currently tenant-occupied with reliable rent history and oversight already in place. Sold only as a package. Do not disturb the tenants please. Inquire for rent rolls, financials, and details. MLS #s 21076853, 21076853, 21075921, 21075918, 21075673, 21075666, 21074347, 21074229

Key facts

  • 8,063 sq ft lot
  • Built 1977
  • Listed 242 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $66,000 price doesn't fit this home's estimated sale value (~$131,578) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $66k.

Deal economics

  • At list price, monthly cash flow is $228 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($824 rent vs $66k).
  • Recommended offer: $58k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.4% vs local median 3.5% in Greenwood — 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 58/100 on livability (#308 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, crime F, amenities F.
  • Caddo Parish (urban): math 21% / reading 32% proficiency, ranked #53 of 98 in LA (top 54%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 57 active listings in the ZIP; 221 units permitted in Caddo Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($456 loan paydown + $1k appreciation (1.9% local appreciation)).
  • Caddo County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.9% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 243 days — a 12% lower offer ($58k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y 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.
  • Current owner paid $45k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 65% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $58,080 (12.0% below list)

Questions for the listing agent

  1. It's been on market 243 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.25%
Cap rate
10.44%
Cash-on-cash
14.80%
DSCR
1.66
GRM
6.7

CMA / ARV

ARV (median comp)
$131,578
List price
$66,000
Delta
-49.84%
Verdict
UNDERPRICED
Comps
7 within 1.0 mi

Projected returns pro-forma

1.92% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
18.9%
Equity multiple
2.01×
Total profit
$18,752
Equity at exit
$25,731
10-year hold
IRR
21.1%
Equity multiple
3.77×
Total profit
$51,233
Equity at exit
$36,824

Cash invested: $18,480 (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 71033

Home prices YoY
1.4%
Active inventory
57
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$824 medium interval (Pro) →
Mortgage (P&I)
$346
Tax from tax record
$49 /mo · $588/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$173
Net cashflow
$228

Break-even live

Break-even rent $535
Max offer price $66,000
Occupancy floor 67%

Sensitivity live

Price -10% $265 -5% $247 +0% $228 +5% $209 +10% $191
Rent -10% $163 -5% $195 +0% $228 +5% $260 +10% $293
Rate -1.0pp $261 -0.5pp $245 base $228 +0.5pp $211 +1.0pp $193

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
$16,500
Closing costs
$1,980
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 31 events

  1. 2026-06-21
    days on market $66,000 Active 243 DOM
  2. 2026-06-18
    days on market $66,000 Active 240 DOM
  3. 2026-06-17
    days on market $66,000 Active 239 DOM
  4. 2026-06-16
    days on market $66,000 Active 238 DOM
  5. 2026-06-15
    days on market $66,000 Active 237 DOM
  6. 2026-06-14
    days on market $66,000 Active 235 DOM
  7. 2026-06-13
    days on market $66,000 Active 234 DOM
  8. 2026-06-10
    days on market $66,000 Active 232 DOM
  9. 2026-06-09
    days on market $66,000 Active 231 DOM
  10. 2026-06-08
    days on market $66,000 Active 230 DOM
  11. 2026-06-07
    days on market $66,000 Active 229 DOM
  12. 2026-06-05
    days on market $66,000 Active 226 DOM
  13. 2026-06-03
    days on market $66,000 Active 225 DOM
  14. 2026-06-02
    days on market $66,000 Active 224 DOM
  15. 2026-06-01
    days on market $66,000 Active 223 DOM
  16. 2026-05-31
    days on market $66,000 Active 222 DOM
  17. 2026-05-30
    days on market $66,000 Active 221 DOM
  18. 2025-10-02
    listed $66,000 Active 623-char remark
    Show marketing remark (623 chars)

    Consistent cash flow! Strong management! This portfolio offers immediate income with upside potential, ideal for investors looking to scale quickly with performing rental properties. Whether you're expanding your holdings or entering multi-unit ownership, this opportunity delivers both traction and potential. Seven of the eight properties are currently tenant-occupied with reliable rent history and oversight already in place. Sold only as a package. Do not disturb the tenants please. Inquire for rent rolls, financials, and details. MLS #s 21076853, 21076853, 21075921, 21075918, 21075673, 21075666, 21074347, 21074229

  19. 2025-07-23
    historical
  20. 2025-04-25
    historical $800
  21. 2025-03-28
    listed $800
  22. 2025-02-03
    listed $350,000 Active
  23. 2023-02-03
    status Pending
  24. 2023-02-03
    listed $54,000 Active
  25. 2023-02-03
    historical
  26. 2022-04-02
    price $795
  27. 2022-02-01
    soldstatus $45,000
  28. 2020-11-02
    soldstatus $465,200
  29. 2019-03-04
    soldstatus $952,900
  30. 2004-08-04
    soldstatus
  31. 2001-04-23
    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
$588 · $49/mo
Projected year-2 tax
$588 · $49/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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 65% 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
$9,882
− Mortgage interest
−$3,697
− Property taxes
−$588
− Insurance
−$330
− Repairs & maintenance
−$791
− Management
−$791
− Depreciation
−$1,920
Taxable income
$1,766
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$424
After-tax cash flow
$2,312/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
Caddo Parish
NCES district ID
2200300
Math proficiency
21% ▼ -33.00%
Reading proficiency
32% ▼ -30.00%
Median HH income
$39,227
Composite
22.23/100
National rank
#8148
State rank
#53 of 98 in LA

Livability — Greenwood

Score
58/100
State rank
#308
US rank
#21294

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenwood, LA
Population (ZIP)
3,366

Population outlook (Caddo County) Hauer SSP2

Today (2025)
243,190 people
By 2030
237,231 · -2.5%
By 2040
222,502 · -8.5%
By 2050
206,516 · -15.1%
By 2075
165,706 · -31.9%
By 2100
122,262 · -49.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 49% Black 41% Hispanic / Latino 7% Two or more races 5%
Hispanic origin (detail)
Mexican 4% Puerto Rican 3%
Common ancestry
Italian 5% Subsaharan African 4% Lithuanian 2%
Foreign-born
1% · Canada

Political lean MEDSL · Caddo

2024 margin
Toss-up / Even · D 51.6% · R 47.0% · Other 1.4%
2008→2024 swing
+1.6pp toward D · 2008: 3.0pp · 2024: 4.6pp
All cycles
2024: D+4.6 2020: D+6.8 2016: D+4.2 2012: D+4.9 2008: D+3.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.92%
Current HPI
141.4901
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

-93.1% since first listed
14 events — show timeline
  • 2025-10-02 Listed $66,000 NTREIS
  • 2025-07-23 Listing Removed NTREIS
  • 2025-04-25 Rental Removed $800 APPFOLIO
  • 2025-03-28 Listed for Rent $800 APPFOLIO
  • 2025-02-03 Listed $350,000 NTREIS
  • 2023-02-03 Pending NTREIS
  • 2023-02-03 Listing Removed NTREIS
  • 2023-02-03 Listed $54,000 NTREIS
  • 2022-04-02 Price Changed $795 RENT.
  • 2022-02-01 Sold (Public Records) $45,000 Public Records
  • 2020-11-02 Sold (Public Records) $465,200 Public Records
  • 2019-03-04 Sold (Public Records) $952,900 Public Records
  • 2004-08-04 Sold (Public Records) Public Records
  • 2001-04-23 Sold (Public Records) Public Records

Property tax history

+0.5%/yr

Latest (2025): $588 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…