4 bd · 3.0 ba ·
1,890 sqft ·
Built 1973
· SingleFamily
· Active
· 106 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,269/mo
Mortgage (P&I)
−$1,274
Tax + insurance
−$202
HOA
−$0
Vac / Maint / Mgmt
−$266
Net cashflow
$-474/mo
Annual
$-5,684/yr
Cap rate
3.95%
Cash-on-cash
-8.35%
DSCR
0.63
1% rule
0.52%
Cash to close
$68,040
Investor read
This is a 4-bed/3.0-bath single-family listed at $243k.
At list price, monthly cash flow is $-474 ($-6k/yr) — negative.
To cash-flow at today's rent, offer at most $159k (34.4% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $127k (47.8% below list).
It's been on market 106 days — a 9% lower offer ($221k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $127k (47.8% below list) — sets the bar for 1% rule.
In year one you build about $19k of equity ($2k loan paydown + $18k appreciation (7.3% local appreciation)).
Location reads 64/100 on livability (#170 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: health & safety C-, amenities F, commute F.
Catahoula Parish (rural): math 17% / reading 34% proficiency, ranked #58 of 98 in LA (top 59%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
Zoned schools: Jonesville Elementary School (math 17% / reading 22%, grade F, #448 of 646 statewide, top 71%, 259 students, 51% FRL); Block High School (math 2% / reading 27%, grade F, #221 of 265 statewide, top 84%, 218 students, 80% FRL) — zoned schools at 66% FRL track the district average.
Market conditions: 39 active listings in the ZIP; 60 units permitted in Catahoula Parish in 2024 (0 in 5+ unit buildings).
Catahoula County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
2 sale attempts since 2y 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 $63k; list at $243k implies a 286% gain — meaningful room to come down on a strong offer.
By year 2, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Climate carrying-cost: severe wind risk, 97% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for listing agent
What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
It's been on market 106 days. Have you received any prior offers? Is the seller open to a 48% concession, seller financing, or rate buy-down credit?
Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
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.
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.
CashFlowRE · CFR-S8414Z421E8C0Z
· Data 9 h agocashflowre.app · 2026-05-29