CashFlowRE
Sign in Sign up
805 Trace St
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 +7.5/15.0
  • Livability +3.2/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,900

805 Trace St · Many, LA 71449
2 bd · 2.0 ba · 1,312 sqft · SingleFamily public records · 47 Days on market
Built 1950 0.52 ac lot

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

Listing remarks MLS

Fantastic opportunity for investors or DIY buyers looking to build equity in a quiet, established area. Situated on a generous, oversized lot, the property provides ample room for gardening, expansion, or outdoor entertaining, complemented by a versatile detached garage perfect for a workshop or extra storage. While the home is in average condition, its solid bones and spacious layout serve as a blank canvas ready for your personal touch. Enjoy the peace of a low-traffic street while remaining just minutes from local schools and downtown amenities. This is a Fannie Mae HomePath property. First-time buyers, complete the HomePath Ready Buyer homeownership course on HomePath.com.

Key facts

  • Downtown amenities
  • Local schools
  • Oversized lot

Tags

OVERSIZED LOTDETACHED GARAGELOW-TRAFFIC STREETLOCAL SCHOOLSDOWNTOWN AMENITIES

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/2.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $372 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $68k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 65/100 on livability (#147 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.
  • Sabine Parish (rural): math 27% / reading 39% proficiency, ranked #40 of 98 in LA (top 41%) — 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.
  • Zoned schools: Many Junior High School (math 26% / reading 31%, grade F, #119 of 218 statewide, top 57%, 404 students, 65% FRL) — zoned schools at 65% FRL track the district average.
  • Market conditions: 32 active listings in the ZIP; 49 units permitted in Sabine Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Sabine County population projected to shrink 7% 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 $20k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $5k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $67,803 (3.0% below list)

Questions for the listing agent

  1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — 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. 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
1.51%
Cap rate
12.68%
Cash-on-cash
22.79%
DSCR
2.01
GRM
5.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
15.7%
Equity multiple
1.63×
Total profit
$12,354
Equity at exit
$10,422
10-year hold
IRR
24.3%
Equity multiple
3.11×
Total profit
$41,254
Equity at exit
$6,044

Cash invested: $19,572 (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 71449

Active inventory
32
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,053 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$64 /mo · $770/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$221
Net cashflow
$372

Break-even live

Break-even rent $582
Max offer price $69,900
Occupancy floor 60%

Sensitivity live

Price -10% $411 -5% $392 +0% $372 +5% $352 +10% $332
Rent -10% $289 -5% $330 +0% $372 +5% $413 +10% $455
Rate -1.0pp $407 -0.5pp $390 base $372 +0.5pp $354 +1.0pp $335

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
$17,475
Closing costs
$2,097
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 9 events

  1. 2026-05-13
    price $69,900 685-char remark
    Show marketing remark (685 chars)

    Fantastic opportunity for investors or DIY buyers looking to build equity in a quiet, established area. Situated on a generous, oversized lot, the property provides ample room for gardening, expansion, or outdoor entertaining, complemented by a versatile detached garage perfect for a workshop or extra storage. While the home is in average condition, its solid bones and spacious layout serve as a blank canvas ready for your personal touch. Enjoy the peace of a low-traffic street while remaining just minutes from local schools and downtown amenities. This is a Fannie Mae HomePath property. First-time buyers, complete the HomePath Ready Buyer homeownership course on HomePath.com.

  2. 2026-05-13
    price $69,900 685-char remark
    Show marketing remark (685 chars)

    Fantastic opportunity for investors or DIY buyers looking to build equity in a quiet, established area. Situated on a generous, oversized lot, the property provides ample room for gardening, expansion, or outdoor entertaining, complemented by a versatile detached garage perfect for a workshop or extra storage. While the home is in average condition, its solid bones and spacious layout serve as a blank canvas ready for your personal touch. Enjoy the peace of a low-traffic street while remaining just minutes from local schools and downtown amenities. This is a Fannie Mae HomePath property. First-time buyers, complete the HomePath Ready Buyer homeownership course on HomePath.com.

  3. 2026-04-09
    listed $74,900 Active 685-char remark
    Show marketing remark (685 chars)

    Fantastic opportunity for investors or DIY buyers looking to build equity in a quiet, established area. Situated on a generous, oversized lot, the property provides ample room for gardening, expansion, or outdoor entertaining, complemented by a versatile detached garage perfect for a workshop or extra storage. While the home is in average condition, its solid bones and spacious layout serve as a blank canvas ready for your personal touch. Enjoy the peace of a low-traffic street while remaining just minutes from local schools and downtown amenities. This is a Fannie Mae HomePath property. First-time buyers, complete the HomePath Ready Buyer homeownership course on HomePath.com.

  4. 2026-04-09
    listed $74,900 Active 685-char remark
    Show marketing remark (685 chars)

    Fantastic opportunity for investors or DIY buyers looking to build equity in a quiet, established area. Situated on a generous, oversized lot, the property provides ample room for gardening, expansion, or outdoor entertaining, complemented by a versatile detached garage perfect for a workshop or extra storage. While the home is in average condition, its solid bones and spacious layout serve as a blank canvas ready for your personal touch. Enjoy the peace of a low-traffic street while remaining just minutes from local schools and downtown amenities. This is a Fannie Mae HomePath property. First-time buyers, complete the HomePath Ready Buyer homeownership course on HomePath.com.

  5. 2024-07-31
    price $115,000
  6. 2024-07-03
    listed $125,000 Active
  7. 2018-09-18
    soldstatus $75,000
  8. 2011-06-29
    soldstatus
  9. 2006-05-16
    soldstatus $37,500

ⓘ 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
$770 · $64/mo
Projected year-2 tax
$770 · $64/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% 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
$12,632
− Mortgage interest
−$3,915
− Property taxes
−$770
− Insurance
−$350
− Repairs & maintenance
−$1,011
− Management
−$1,011
− Depreciation
−$2,033
Taxable income
$3,543
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$850
After-tax cash flow
$3,611/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
Sabine Parish
NCES district ID
2201380
Math proficiency
27% ▼ -38.00%
Reading proficiency
39% ▼ -35.00%
Median HH income
$37,017
Composite
27.41/100
National rank
#6970
State rank
#40 of 98 in LA

Livability — Many

Score
65/100
State rank
#147
US rank
#12804

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

Census place
Many, LA
Population (ZIP)
8,818

Population outlook (Sabine County) Hauer SSP2

Today (2025)
23,820 people
By 2030
23,505 · -1.3%
By 2040
22,885 · -3.9%
By 2050
22,235 · -6.7%
By 2075
20,257 · -15.0%
By 2100
17,348 · -27.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Black 18% Two or more races 9% Hispanic / Latino 2% Native American 2%
Common ancestry
Lithuanian 6% Romanian 1% Italian 1%
Foreign-born
1%
Languages at home
97% English-only · French/Haitian/Cajun 2% Spanish 1%

Political lean MEDSL · Sabine

2024 margin
Solid R (+70.1) · D 14.6% · R 84.7%
2008→2024 swing
-18.5pp toward R · 2008: -51.6pp · 2024: -70.1pp
All cycles
2024: R+70.1 2020: R+66.5 2016: R+63.1 2012: R+55.1 2008: R+51.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -127.77%
Current HPI
114.4327
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

+86.4% since first listed
9 events — show timeline
  • 2026-05-13 Price Changed $69,900 AcadianaMLS
  • 2026-05-13 Price Changed $69,900 GFPAR
  • 2026-04-09 Listed $74,900 GFPAR
  • 2026-04-09 Listed $74,900 AcadianaMLS
  • 2024-07-31 Price Changed $115,000 GFPAR
  • 2024-07-03 Listed $125,000 GFPAR
  • 2018-09-18 Sold (Public Records) $75,000 Public Records
  • 2011-06-29 Sold (Public Records) Public Records
  • 2006-05-16 Sold (Public Records) $37,500 Public Records

Property tax history

+9.7%/yr

Latest (2025): $770 · +11.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…