CashFlowRE
Sign in Sign up
2235 Highway 15
C- Composite 54.47
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 +20.2/30.0
  • ARV discount +14.4/15.0
  • DSCR +6.4/10.0
  • 1% rule +4.2/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$237,500

2235 Highway 15 · Mangham, LA 71269
3 bd · 3.0 ba · 1,935 sqft · SingleFamily · 233 Days on market
0.50 ac lot $123/sqft · 15% below area Est $280k · 15% under

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

Listing remarks MLS

Move-in Ready & Full of Charm! This beautifully renovated Alto home is ready to welcome new owners! Located in the sought-after Mangham School District, it features 3 spacious bedrooms, 3 stylishly updated bathrooms, and generous closet space throughout. The kitchen shines with quartz countertops, modern cabinetry, a brand-new stove and dishwasher — perfect for cooking and gathering. Step outside to a covered patio, ideal for relaxing evenings or weekend grilling. Don’t miss this one!

Key facts

  • Quartz countertops
  • Covered patio
  • Renovated alto home

Tags

RENOVATED ALTO HOMEQUARTZ COUNTERTOPSCOVERED PATIO

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/3.0-bath single-family listed at $238k.

Deal economics

  • At list price, monthly cash flow is $301 ($4k/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 $218k (8.3% below list).
  • Recommended offer: $209k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 58/100 on livability (#296 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: health & safety D, crime F, amenities F.
  • Richland Parish (rural): math 12% / reading 22% proficiency, ranked #73 of 98 in LA (top 74%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 100 active listings in the ZIP; 27 units permitted in Richland Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Richland County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 233 days — a 12% lower offer ($209k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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 $74k; list at $238k implies a 221% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% 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 $209,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 233 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.92%
Cap rate
7.81%
Cash-on-cash
5.43%
DSCR
1.24
GRM
9.1

CMA / ARV

ARV (median comp)
$280,189
List price
$237,500
Delta
-15.24%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2090 Highway 15 0.40mi 3/2.0 1,887 (-2%) 15mo $280,000 $148 60

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
-7.9%
Equity multiple
0.71×
Total profit
$-19,436
Equity at exit
$35,412
10-year hold
IRR
1.6%
Equity multiple
1.11×
Total profit
$7,318
Equity at exit
$20,535

Cash invested: $66,500 (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 71269

Home prices YoY
-26.4%
Active inventory
100
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,179 medium interval (Pro) →
Mortgage (P&I)
$1,245
Tax from tax record
$76 /mo · $911/yr
Insurance
$99
HOA
$0
Vacancy / Maint / Mgmt
$457
Net cashflow
$301

Break-even live

Break-even rent $1,798
Max offer price $237,500
Occupancy floor 81%

Sensitivity live

Price -10% $435 -5% $368 +0% $301 +5% $233 +10% $166
Rent -10% $129 -5% $215 +0% $301 +5% $387 +10% $473
Rate -1.0pp $420 -0.5pp $361 base $301 +0.5pp $239 +1.0pp $177

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
$59,375
Closing costs
$7,125
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 22 events

  1. 2026-06-19
    days on market $237,500 Active 233 DOM
  2. 2026-06-18
    days on market $237,500 Active 232 DOM
  3. 2026-06-17
    days on market $237,500 Active 231 DOM
  4. 2026-06-16
    days on market $237,500 Active 230 DOM
  5. 2026-06-15
    price $237,500 Active 229 DOM
  6. 2026-06-15
    days on market $240,000 Active 229 DOM
  7. 2026-06-14
    days on market $240,000 Active 227 DOM
  8. 2026-06-13
    days on market $240,000 Active 226 DOM
  9. 2026-06-10
    days on market $240,000 Active 224 DOM
  10. 2026-06-09
    days on market $240,000 Active 223 DOM
  11. 2026-06-08
    days on market $240,000 Active 222 DOM
  12. 2026-06-07
    days on market $240,000 Active 221 DOM
  13. 2026-06-02
    days on market $240,000 Active 216 DOM
  14. 2026-06-01
    days on market $240,000 Active 215 DOM
  15. 2026-05-31
    days on market $240,000 Active 214 DOM
  16. 2026-05-30
    days on market $240,000 Active 213 DOM
  17. 2025-12-10
    status Active 507-char remark
    Show marketing remark (507 chars)

    Move-in Ready & Full of Charm! This beautifully renovated Alto home is ready to welcome new owners! Located in the sought-after Mangham School District, it features 3 spacious bedrooms, 3 stylishly updated bathrooms, and generous closet space throughout. The kitchen shines with quartz countertops, modern cabinetry, a brand-new stove and dishwasher — perfect for cooking and gathering. Step outside to a covered patio, ideal for relaxing evenings or weekend grilling. Don’t miss this one!

  18. 2025-11-13
    price $240,000 507-char remark
    Show marketing remark (507 chars)

    Move-in Ready & Full of Charm! This beautifully renovated Alto home is ready to welcome new owners! Located in the sought-after Mangham School District, it features 3 spacious bedrooms, 3 stylishly updated bathrooms, and generous closet space throughout. The kitchen shines with quartz countertops, modern cabinetry, a brand-new stove and dishwasher — perfect for cooking and gathering. Step outside to a covered patio, ideal for relaxing evenings or weekend grilling. Don’t miss this one!

  19. 2025-08-14
    status Active 507-char remark
    Show marketing remark (507 chars)

    Move-in Ready & Full of Charm! This beautifully renovated Alto home is ready to welcome new owners! Located in the sought-after Mangham School District, it features 3 spacious bedrooms, 3 stylishly updated bathrooms, and generous closet space throughout. The kitchen shines with quartz countertops, modern cabinetry, a brand-new stove and dishwasher — perfect for cooking and gathering. Step outside to a covered patio, ideal for relaxing evenings or weekend grilling. Don’t miss this one!

  20. 2025-07-28
    status Pending 507-char remark
    Show marketing remark (507 chars)

    Move-in Ready & Full of Charm! This beautifully renovated Alto home is ready to welcome new owners! Located in the sought-after Mangham School District, it features 3 spacious bedrooms, 3 stylishly updated bathrooms, and generous closet space throughout. The kitchen shines with quartz countertops, modern cabinetry, a brand-new stove and dishwasher — perfect for cooking and gathering. Step outside to a covered patio, ideal for relaxing evenings or weekend grilling. Don’t miss this one!

  21. 2025-06-16
    listed $249,900 Active 507-char remark
    Show marketing remark (507 chars)

    Move-in Ready & Full of Charm! This beautifully renovated Alto home is ready to welcome new owners! Located in the sought-after Mangham School District, it features 3 spacious bedrooms, 3 stylishly updated bathrooms, and generous closet space throughout. The kitchen shines with quartz countertops, modern cabinetry, a brand-new stove and dishwasher — perfect for cooking and gathering. Step outside to a covered patio, ideal for relaxing evenings or weekend grilling. Don’t miss this one!

  22. 2010-07-22
    soldstatus $74,000

ⓘ 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
$911 · $76/mo
Projected year-2 tax
$1,306 · $109/mo
Expected delta
+$395/yr (+$33/mo · 43.4%)

ⓘ 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 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 19 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
$26,142
− Mortgage interest
−$13,304
− Property taxes
−$911
− Insurance
−$1,188
− Repairs & maintenance
−$2,091
− Management
−$2,091
− Depreciation
−$6,909
Taxable loss
−$352
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$84
After-tax cash flow
$3,693/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
Richland Parish
NCES district ID
2201350
Math proficiency
12% ▼ -36.00%
Reading proficiency
22% ▼ -31.00%
Median HH income
$36,097
Composite
14.06/100
National rank
#9464
State rank
#73 of 98 in LA

Livability — Mangham

Score
58/100
State rank
#296
US rank
#20964

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
12,475

Population outlook (Richland County) Hauer SSP2

Today (2025)
20,283 people
By 2030
19,990 · -1.4%
By 2040
19,240 · -5.1%
By 2050
18,497 · -8.8%
By 2075
16,626 · -18.0%
By 2100
14,204 · -30.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (60%)
Race & ethnicity
White 60% Black 36% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Slovak 3% Lithuanian 2% Romanian 1%
Foreign-born
0% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Richland

2024 margin
Solid R (+39.4) · D 29.7% · R 69.1% · Other 1.2%
2008→2024 swing
-12.8pp toward R · 2008: -26.6pp · 2024: -39.4pp
All cycles
2024: R+39.4 2020: R+34.0 2016: R+32.6 2012: R+28.2 2008: R+26.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -56.82%
Current HPI
158.2193
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

+224.3% since first listed
6 events — show timeline
  • 2025-12-10 Relisted NELABOR
  • 2025-11-13 Price Changed $240,000 NELABOR
  • 2025-08-14 Relisted NELABOR
  • 2025-07-28 Pending NELABOR
  • 2025-06-16 Listed $249,900 NELABOR
  • 2010-07-22 Sold (Public Records) $74,000 Public Records

Property tax history

+6.4%/yr

Latest (2024): $911 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…