CashFlowRE
Sign in Sign up
7715 Jackson Dr
C- Composite 50.29
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 +18.5/30.0
  • ARV discount +7.5/15.0
  • Appreciation +6.3/10.0
  • DSCR +5.8/10.0
  • 1% rule +3.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Livability +2.3/5.0
  • Schools +1.1/10.0

$119,000

7715 Jackson Dr · Collinston, LA 71229
3 bd · 2.0 ba · 1,235 sqft · Manufactured public records · 25 Days on market
Built 2002 4.29 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great opportunity to own two homes on a beautiful 4 acre corner lot in desirable area! One home is a 3/2 and move in ready, the other is a Double Wide that needs some work but could be made into a great place to live or flip! Would be a great place for potential profits or use one for Mother-N-Law! One unit has fenced yard, garden area, covered parking and patio! So much for the money!!! Schedule your showing today!

Key facts

  • Garden area
  • Covered parking
  • Fenced yard

Tags

CORNER LOTFENCED YARDGARDEN AREACOVERED PARKINGPATIO

Property features AI

Finance

  • Other: Lot size approximately 4.29 acres
  • HOA & community: No association amenities

Exterior

  • Parking: 1-car garage; Carport; Open parking (gravel)
  • Utilities: Public water; Septic tank sewer; Natural gas not available
  • Home design: Residential mobile home; Single wide and double wide body types; One level; Entry at ground level
  • Construction: Metal siding; Asphalt and metal roof
  • Exterior features: Garden; Landscaped yard; Corner lot; Covered patio/porch; Chain link fencing; Shed(s)

Interior

  • Kitchen: Dishwasher; Range hood; Electric cooktop; Electric range; Electric water heater
  • Bedrooms: 4 bedrooms on the main level
  • Bathrooms: 3 full bathrooms (all on the main level)
  • Heating & cooling: Electric heating; Central air; Ceiling fans; Wall/window air conditioning units
  • Interior features: Ceiling fans; Walk-in closets; Double pane windows with blinds; Fireplace in the living room; Crawl space basement
  • Laundry & utility: Washer/dryer hookup (electric water heater noted)

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 $119k.

Deal economics

  • At list price, monthly cash flow is $114 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $104k (12.8% below list).
  • Recommended offer: $104k (12.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 46/100 on livability (#451 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: health & safety D, schools F, crime F.
  • Morehouse Parish (town): math 10% / reading 19% proficiency, ranked #83 of 98 in LA (top 85%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 8 active listings in the ZIP; 11 units permitted in Morehouse Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($823 loan paydown + $3k appreciation (2.6% local appreciation)).
  • Morehouse County population projected at -29% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.6% appreciation + 3.0% rent growth), your $33k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($117k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 69% chance of damaging wind over 30y; moderate 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 $103,819 (12.8% below list)

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. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.87%
Cap rate
7.44%
Cash-on-cash
4.09%
DSCR
1.18
GRM
9.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

2.58% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
10.1%
Equity multiple
1.57×
Total profit
$18,864
Equity at exit
$50,691
10-year hold
IRR
12.7%
Equity multiple
2.81×
Total profit
$60,310
Equity at exit
$75,997

Cash invested: $33,320 (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 71229

Home prices YoY
2.3%
Active inventory
8
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,038 medium interval (Pro) →
Mortgage (P&I)
$624
Tax from tax record
$33 /mo · $396/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$218
Net cashflow
$114

Break-even live

Break-even rent $894
Max offer price $119,000
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
$29,750
Closing costs
$3,570
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 18 events

  1. 2026-06-19
    days on market $119,000 Active 25 DOM
  2. 2026-06-18
    days on market $119,000 Active 24 DOM
  3. 2026-06-17
    days on market $119,000 Active 23 DOM
  4. 2026-06-16
    days on market $119,000 Active 22 DOM
  5. 2026-06-15
    days on market $119,000 Active 21 DOM
  6. 2026-06-14
    days on market $119,000 Active 19 DOM
  7. 2026-06-13
    days on market $119,000 Active 18 DOM
  8. 2026-06-10
    days on market $119,000 Active 16 DOM
  9. 2026-06-09
    days on market $119,000 Active 15 DOM
  10. 2026-06-08
    days on market $119,000 Active 14 DOM
  11. 2026-06-07
    days on market $119,000 Active 13 DOM
  12. 2026-06-05
    days on market $119,000 Active 10 DOM
  13. 2026-06-03
    days on market $119,000 Active 9 DOM
  14. 2026-06-02
    days on market $119,000 Active 8 DOM
  15. 2026-06-01
    days on market $119,000 Active 7 DOM
  16. 2026-05-31
    days on market $119,000 Active 6 DOM
  17. 2026-05-30
    days on market $119,000 Active 5 DOM
  18. 2026-05-23
    listed $119,000 Active

ⓘ 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
$396 · $33/mo
Projected year-2 tax
$654 · $55/mo
Expected delta
+$259/yr (+$22/mo · 65.3%)

ⓘ 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 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 69% 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
$12,458
− Mortgage interest
−$6,666
− Property taxes
−$396
− Insurance
−$595
− Repairs & maintenance
−$997
− Management
−$997
− Depreciation
−$3,462
Taxable loss
−$654
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$157
After-tax cash flow
$1,519/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
Morehouse Parish
NCES district ID
2201110
Math proficiency
10% ▼ -29.00%
Reading proficiency
19% ▼ -29.00%
Median HH income
$30,482
Composite
11.46/100
National rank
#9704
State rank
#83 of 98 in LA

Livability — Collinston

Score
46/100
State rank
#451
US rank
#26513

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
1,462

Population outlook (Morehouse County) Hauer SSP2

Today (2025)
23,631 people
By 2030
22,114 · -6.4%
By 2040
19,203 · -18.7%
By 2050
16,698 · -29.3%
By 2075
11,998 · -49.2%
By 2100
8,622 · -63.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (67%)
Race & ethnicity
White 67% Black 27% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Lithuanian 10% Slovak 4%
Foreign-born
2%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Morehouse

2024 margin
R (+19.4) · D 39.7% · R 59.0% · Other 1.3%
2008→2024 swing
-8.3pp toward R · 2008: -11.1pp · 2024: -19.4pp
All cycles
2024: R+19.4 2020: R+13.5 2016: R+11.4 2012: R+5.6 2008: R+11.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.58%
Current HPI
115.1058
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

1 event — show timeline
  • 2026-05-23 Listed $119,000 NELABOR

Property tax history

+1.3%/yr

Latest (2024): $396 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…