CashFlowRE
Sign in Sign up
718 E Division St
D- Composite 39.87
Why this score? — see what drove the D- 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 +14.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.3/10.0
  • Livability +3.1/5.0
  • Schools +3.0/10.0
  • 1% rule +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$155,000

718 E Division St · Jennings, LA 70546
3 bd · 2.0 ba · 1,153 sqft · SingleFamily · 11 Days on market
Built 1980 8,276 sqft lot

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

Listing remarks

Welcome to this partially renovated 3 bedroom 2 bath home, offering comfort, functionality, and timeless appeal. It features a neutral color palette throughout and will completement any decorating style. Outside you will fine a spacious backyard with plenty of room for gatherings, pets, or play. Big ticket items for this home have been taken care of for you that include the roof and HVAC system. Do not miss out on this one. Schedule your showing today. All measurements are m/l.

Key facts

  • Spacious backyard
  • Hvac system
  • Partially renovated

Tags

SPACIOUS BACKYARDPARTIALLY RENOVATEDHVAC SYSTEM

Property features AI

Exterior

  • Utilities: Public water; Public sewer; Electricity connected; Sewer connected; Water connected
  • Home design: Single-family house; Single-story
  • Exterior features: City lot; Lot dimensions 126 x 66

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Electric cooling
  • Interior features: No fireplace

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 $155k.

Deal economics

  • At list price, monthly cash flow is $25 ($299/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 $121k (21.9% below list).
  • Recommended offer: $121k (21.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 61/100 on livability (#228 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B; Watch: crime F, amenities F, commute F.
  • Jefferson Davis Parish (town): math 30% / reading 42% proficiency, ranked #33 of 98 in LA (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 119 active listings in the ZIP; 69 units permitted in Jefferson Davis Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Jefferson Davis County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $121,083 (21.9% 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. 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?
  3. 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?
  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
0.78%
Cap rate
6.49%
Cash-on-cash
0.69%
DSCR
1.03
GRM
10.7

CMA / ARV

ARV (on-the-fly)
$86,475
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
227 Seagraves 0.31mi 3/1.5 1,166 (+1%) 7mo $80,000 $69 76
223 Allen St 0.35mi 3/2.0 1,200 (+4%) 14mo $13,500 $11 65
122 Winnie St 0.44mi 4/2.0 (+1) 1,200 (+4%) 14mo $125,000 $104 56
610 Davis St 0.12mi 2/2.0 (-1) 1,298 (+13%) 21mo $123,500 $95 51
410 Fifth St 0.70mi 3/2.0 1,220 (+6%) 8mo $160,000 $131 51
806 State St 0.68mi 3/2.0 1,288 (+12%) 6mo $160,000 $124 44
114 Seagraves St 0.42mi 3/2.0 1,000 (-13%) 22mo $12,000 $12 39
922 E Nezpique St 0.39mi 3/1.0 987 (-14%) 18mo $70,001 $71 39
816 Third St 0.46mi 2/1.0 (-1) 1,036 (-10%) 21mo $43,000 $42 35
423 Davis St 0.34mi 2/1.0 (-1) 1,000 (-13%) 23mo $75,000 $75 34

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
-15.3%
Equity multiple
0.46×
Total profit
$-23,599
Equity at exit
$23,111
10-year hold
IRR
-6.8%
Equity multiple
0.57×
Total profit
$-18,782
Equity at exit
$13,402

Cash invested: $43,400 (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 70546

Home prices YoY
-31.7%
Active inventory
119
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$1,211 medium interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$54 /mo · $651/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$254
Net cashflow
$25

Break-even live

Break-even rent $1,179
Max offer price $155,000
Occupancy floor 93%

Sensitivity live

Price -10% $113 -5% $69 +0% $25 +5% $-19 +10% $-63
Rent -10% $-71 -5% $-23 +0% $25 +5% $73 +10% $121
Rate -1.0pp $103 -0.5pp $64 base $25 +0.5pp $-15 +1.0pp $-56

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
$38,750
Closing costs
$4,650
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 7 events

  1. 2026-06-13
    statusdays on market $155,000 Pending 11 DOM
  2. 2026-06-10
    days on market $155,000 Active 9 DOM
  3. 2026-06-09
    days on market $155,000 Active 8 DOM
  4. 2026-06-08
    days on market $155,000 Active 7 DOM
  5. 2026-06-07
    days on market $155,000 Active 6 DOM
  6. 2026-06-01
    remarks 482-char remark
  7. 2026-06-01
    listed $155,000 Active 1 DOM

ⓘ 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
$651 · $54/mo
Projected year-2 tax
$852 · $71/mo
Expected delta
+$201/yr (+$17/mo · 30.9%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 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
$14,530
− Mortgage interest
−$8,682
− Property taxes
−$651
− Insurance
−$775
− Repairs & maintenance
−$1,162
− Management
−$1,162
− Depreciation
−$4,509
Taxable loss
−$2,412
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$579
After-tax cash flow
$878/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
Jefferson Davis Parish
NCES district ID
2200810
Math proficiency
30% ▼ -39.00%
Reading proficiency
42% ▼ -33.00%
Median HH income
$40,322
Composite
30.21/100
National rank
#6302
State rank
#33 of 98 in LA

Livability — Jennings

Score
61/100
State rank
#228
US rank
#17390

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jennings, LA
Population (ZIP)
15,821

Population outlook (Jefferson Davis County) Hauer SSP2

Today (2025)
31,015 people
By 2030
30,563 · -1.5%
By 2040
29,639 · -4.4%
By 2050
28,456 · -8.3%
By 2075
25,521 · -17.7%
By 2100
21,787 · -29.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Black 15% Two or more races 8% Hispanic / Latino 3%
Common ancestry
Lithuanian 14% Italian 1% Slovak 1%
Foreign-born
1% · Canada, Vietnam
Languages at home
92% English-only · French/Haitian/Cajun 6% Spanish 2%

Political lean MEDSL · Jefferson Davis

2024 margin
Solid R (+61.1) · D 18.8% · R 79.9% · Other 1.3%
2008→2024 swing
-21.5pp toward R · 2008: -39.7pp · 2024: -61.1pp
All cycles
2024: R+61.1 2020: R+55.4 2016: R+53.9 2012: R+47.6 2008: R+39.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -68.56%
Current HPI
147.6391
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
  • 2026-06-01 Listed $155,000 SWLAR

Property tax history

+0.1%/yr

Latest (2025): $651 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…