CashFlowRE
Sign in Sign up
120 E Barbin St
B Composite 74.73
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$75,000

120 E Barbin St · Marksville, LA 71351
3 bd · 2.0 ba · 1,907 sqft · SingleFamily · 52 Days on market
Built 1955 8,712 sqft lot Est $101k · 26% under ↓ 31% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This spacious 3-bedroom, 2-bathroom home offers 1,907 square feet of potential, ready for your personal touch. With its classic charm and generous layout, this home has great potential for renovation and customization. Whether you're an investor or a family looking to create your dream home, you'll appreciate the character and solid bones of this property. Conveniently located in close proximity to all amenities in Marksville. This property will not qualify for government backed loans.

Key facts

  • Generous layout
  • 8,712 sq ft lot
  • Parking

Tags

GENEROUS LAYOUTCLOSE PROXIMITY TO AMENITIES

Property features AI

Finance

  • Other: Property located near S. Main Street (directions note)

Exterior

  • Parking: Carport
  • Utilities: Electric service: Entergy
  • Home design: Single family residence
  • Construction: Vinyl siding and brick exterior; Metal roof
  • Exterior features: Covered porch/patio; Chain link fencing

Interior

  • Kitchen: Kitchen (appliances not specified)
  • Bedrooms: Multiple bedrooms (Bedroom 1 through Bedroom 8 listed)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning; Wood-burning fireplace
  • Interior features: Living room; Dining room; Kitchen

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 single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $488 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $73k (3.0% below list) — sets the bar for market timing.
  • Cap rate 14.1% vs local median 6.5% in Marksville — 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 52/100 on livability (#415 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: health & safety C-, schools D, crime F.
  • Avoyelles Parish (rural): math 22% / reading 30% proficiency, ranked #56 of 98 in LA (top 57%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 75 active listings in the ZIP; 15 units permitted in Avoyelles Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Avoyelles County population projected at -18% 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 $21k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 52 days — a 3% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $5k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% 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.
Recommended offer $72,750 (3.0% below list)

Questions for the listing agent

  1. It's been on market 52 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 1955 — 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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.63%
Cap rate
14.10%
Cash-on-cash
27.89%
DSCR
2.24
GRM
5.1

CMA / ARV

ARV (on-the-fly)
$101,071
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
736 S Main St 0.36mi 3/2.0 1,914 (+0%) 8mo $154,000 $80 76
237 Peterman St 0.55mi 2/2.0 (-1) 1,865 (-2%) 0mo $160,000 $86 65
129 Shanewood Dr 0.73mi 3/3.0 1,839 (-4%) 0mo $97,000 $53 56
504 N Monroe St 0.52mi 3/2.0 1,700 (-11%) 3mo $60,000 $35 56
148 & 146 Laurel St 0.61mi 3/2.0 2,161 (+13%) 3mo $55,000 $25 47

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
22.0%
Equity multiple
1.90×
Total profit
$18,921
Equity at exit
$11,183
10-year hold
IRR
30.1%
Equity multiple
3.69×
Total profit
$56,468
Equity at exit
$6,485

Cash invested: $21,000 (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 71351

Active inventory
75
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,221 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$52 /mo · $622/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$488

Break-even live

Break-even rent $603
Max offer price $75,000
Occupancy floor 55%

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
$18,750
Closing costs
$2,250
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 13 events

  1. 2026-06-07
    statusdays on market $75,000 Pending 52 DOM
  2. 2026-06-03
    days on market $75,000 Active 50 DOM
  3. 2026-06-02
    days on market $75,000 Active 49 DOM
  4. 2026-06-01
    days on market $75,000 Active 48 DOM
  5. 2026-05-31
    days on market $75,000 Active 47 DOM
  6. 2026-05-30
    days on market $75,000 Active 46 DOM
  7. 2026-05-22
    status Active
  8. 2026-04-12
    status Pending
  9. 2026-03-05
    listed $79,900 Active
  10. 2025-12-15
    price $79,900
  11. 2025-10-23
    price $85,000
  12. 2025-08-24
    listed $89,900 Active
  13. 2007-09-14
    soldstatus $116,000

ⓘ 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
$622 · $52/mo
Projected year-2 tax
$622 · $52/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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°F today · 19 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
$14,649
− Mortgage interest
−$4,201
− Property taxes
−$622
− Insurance
−$375
− Repairs & maintenance
−$1,172
− Management
−$1,172
− Depreciation
−$2,182
Taxable income
$4,925
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,182
After-tax cash flow
$4,674/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
Avoyelles Parish
NCES district ID
2200150
Math proficiency
22% ▼ -32.00%
Reading proficiency
30% ▼ -29.00%
Median HH income
$33,891
Composite
21.32/100
National rank
#8378
State rank
#56 of 98 in LA

Livability — Marksville

Score
52/100
State rank
#415
US rank
#25114

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Marksville, LA
Population (ZIP)
11,494

Population outlook (Avoyelles County) Hauer SSP2

Today (2025)
39,084 people
By 2030
37,784 · -3.3%
By 2040
35,049 · -10.3%
By 2050
32,225 · -17.5%
By 2075
25,695 · -34.3%
By 2100
18,985 · -51.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (62%)
Race & ethnicity
White 62% Black 25% Two or more races 8% Hispanic / Latino 2% Native American 2% Asian 1%
Common ancestry
Lithuanian 22% Iranian 1%
Foreign-born
2% · Canada, China, Vietnam
Languages at home
91% English-only · French/Haitian/Cajun 7% Spanish 1% Chinese 1%

Political lean MEDSL · Avoyelles

2024 margin
Solid R (+43.1) · D 27.8% · R 71.0% · Other 1.2%
2008→2024 swing
-20.1pp toward R · 2008: -23.1pp · 2024: -43.1pp
All cycles
2024: R+43.1 2020: R+40.8 2016: R+37.0 2012: R+27.0 2008: R+23.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -66.16%
Current HPI
95.5318
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

-31.1% since first listed
7 events — show timeline
  • 2026-05-22 Relisted AcadianaMLS
  • 2026-04-12 Pending AcadianaMLS
  • 2026-03-05 Listed $79,900 AcadianaMLS
  • 2025-12-15 Price Changed $79,900 AcadianaMLS
  • 2025-10-23 Price Changed $85,000 AcadianaMLS
  • 2025-08-24 Listed $89,900 AcadianaMLS
  • 2007-09-14 Sold (Public Records) $116,000 Public Records

Property tax history

+0.7%/yr

Latest (2025): $622 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…