CashFlowRE
Sign in Sign up
26611 Deer Ln
C Composite 57.38
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 +25.0/30.0
  • DSCR +8.2/10.0
  • ARV discount +5.9/15.0
  • 1% rule +5.4/10.0
  • Schools +4.0/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$145,000

26611 Deer Ln · Albany, LA 70744
2 bd · 1.0 ba · 1,103 sqft · SingleFamily · 59 Days on market
Built 1977 0.61 ac lot $131/sqft · at area comps Est $140k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

QUALIFIES FOR 100% FINANCING...HOME INSPECTION REPORT WILL BE PROVIDED WITH ACCEPTABLE OFFER. This inviting 2-bedroom, 1-bath cottage style home with fresh paint and new wood laminate flooring also features a versatile office or bonus room--ideal for working from home, a playroom, or additional guest space. Inside, the home has been refreshed with fresh paint and durable wood laminate flooring, creating a clean, modern feel. The large kitchen offers tons of counter space and cabinet storage and the laundry room is HUGE. Step outside to take in the generous yard space--perfect for gardening, entertaining, or simply enjoying the quiet surroundings. Whether you're a first-time buyer, downsizing, or looking for an investment opportunity, this property offers flexibility and value. Situated on a spacious 0.60-acre lot with metal roof, you'll enjoy the freedom of country living with no HOA restrictions and the added peace of mind of no flood insurance required. QUALIFIES FOR 100% FINANCING. Don't miss your chance to own this delightful home with room to grow!

Key facts

  • Metal roof
  • Country living
  • Versatile office

Tags

VERSATILE OFFICELARGE KITCHENGENEROUS YARD SPACEMETAL ROOFCOUNTRY LIVINGNO HOA RESTRICTIONS

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/1.0-bath single-family listed at $145k.

Deal economics

  • At list price, monthly cash flow is $317 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $145k).
  • Recommended offer: $141k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 4.5% in Albany — 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 77/100 on livability (#12 in LA, #3,099 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Livingston Parish (suburban): math 40% / reading 52% proficiency, ranked #13 of 98 in LA (top 13%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 65 active listings in the ZIP; 794 units permitted in Livingston Parish in 2024 (99 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 $4k of value loss. Plan a longer hold.
  • Livingston County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 59 days — a 3% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 7y ago; this cycle's ask has dropped $15k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $100k; 45% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $140,650 (3.0% below list)

Questions for the listing agent

  1. It's been on market 59 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 1977 — 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 A-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. 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.
  6. 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.
  7. 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
1.04%
Cap rate
8.92%
Cash-on-cash
9.38%
DSCR
1.42
GRM
8.0

CMA / ARV

ARV (median comp)
$140,053
List price
$145,000
Delta
3.53%
Verdict
FAIR
Comps
3 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-2.2%
Equity multiple
0.92×
Total profit
$-3,349
Equity at exit
$21,620
10-year hold
IRR
7.5%
Equity multiple
1.56×
Total profit
$22,874
Equity at exit
$12,537

Cash invested: $40,600 (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 70744

Home prices YoY
-23.5%
Active inventory
65
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,510 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$55 /mo · $657/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$317
Net cashflow
$317

Break-even live

Break-even rent $1,108
Max offer price $145,000
Occupancy floor 74%

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
$36,250
Closing costs
$4,350
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 25 events

  1. 2026-04-24
    status Active 1069-char remark
    Show marketing remark (1099 chars)

    QUALIFIES FOR 100% FINANCING. .. HOME INSPECTION REPORT WILL BE PROVIDED WITH ACCEPTABLE OFFER. This inviting 2-bedroom, 1-bath cottage style home with fresh paint and new wood laminate flooring also features a versatile office or bonus room—ideal for working from home, a playroom, or additional guest space. Inside, the home has been refreshed with fresh paint and durable wood laminate flooring, creating a clean, modern feel. The large kitchen offers tons of counter space and cabinet storage and the laundry room is HUGE. Step outside to take in the generous yard space—perfect for gardening, entertaining, or simply enjoying the quiet surroundings. Whether you’re a first-time buyer, downsizing, or looking for an investment opportunity, this property offers flexibility and value. Situated on a spacious 0.60-acre lot with metal roof, you’ll enjoy the freedom of country living with no HOA restrictions and the added peace of mind of no flood insurance required. QUALIFIES FOR 100% FINANCING. Don’t miss your chance to own this delightful home with room to grow!

  2. 2026-04-24
    price $145,000 1069-char remark
    Show marketing remark (1099 chars)

    QUALIFIES FOR 100% FINANCING. .. HOME INSPECTION REPORT WILL BE PROVIDED WITH ACCEPTABLE OFFER. This inviting 2-bedroom, 1-bath cottage style home with fresh paint and new wood laminate flooring also features a versatile office or bonus room—ideal for working from home, a playroom, or additional guest space. Inside, the home has been refreshed with fresh paint and durable wood laminate flooring, creating a clean, modern feel. The large kitchen offers tons of counter space and cabinet storage and the laundry room is HUGE. Step outside to take in the generous yard space—perfect for gardening, entertaining, or simply enjoying the quiet surroundings. Whether you’re a first-time buyer, downsizing, or looking for an investment opportunity, this property offers flexibility and value. Situated on a spacious 0.60-acre lot with metal roof, you’ll enjoy the freedom of country living with no HOA restrictions and the added peace of mind of no flood insurance required. QUALIFIES FOR 100% FINANCING. Don’t miss your chance to own this delightful home with room to grow!

  3. 2026-04-24
    status Active 1099-char remark
    Show marketing remark (1099 chars)

    QUALIFIES FOR 100% FINANCING. .. HOME INSPECTION REPORT WILL BE PROVIDED WITH ACCEPTABLE OFFER. This inviting 2-bedroom, 1-bath cottage style home with fresh paint and new wood laminate flooring also features a versatile office or bonus room—ideal for working from home, a playroom, or additional guest space. Inside, the home has been refreshed with fresh paint and durable wood laminate flooring, creating a clean, modern feel. The large kitchen offers tons of counter space and cabinet storage and the laundry room is HUGE. Step outside to take in the generous yard space—perfect for gardening, entertaining, or simply enjoying the quiet surroundings. Whether you’re a first-time buyer, downsizing, or looking for an investment opportunity, this property offers flexibility and value. Situated on a spacious 0.60-acre lot with metal roof, you’ll enjoy the freedom of country living with no HOA restrictions and the added peace of mind of no flood insurance required. QUALIFIES FOR 100% FINANCING. Don’t miss your chance to own this delightful home with room to grow!

  4. 2026-04-24
    price $145,000 1099-char remark
    Show marketing remark (1099 chars)

    QUALIFIES FOR 100% FINANCING. .. HOME INSPECTION REPORT WILL BE PROVIDED WITH ACCEPTABLE OFFER. This inviting 2-bedroom, 1-bath cottage style home with fresh paint and new wood laminate flooring also features a versatile office or bonus room—ideal for working from home, a playroom, or additional guest space. Inside, the home has been refreshed with fresh paint and durable wood laminate flooring, creating a clean, modern feel. The large kitchen offers tons of counter space and cabinet storage and the laundry room is HUGE. Step outside to take in the generous yard space—perfect for gardening, entertaining, or simply enjoying the quiet surroundings. Whether you’re a first-time buyer, downsizing, or looking for an investment opportunity, this property offers flexibility and value. Situated on a spacious 0.60-acre lot with metal roof, you’ll enjoy the freedom of country living with no HOA restrictions and the added peace of mind of no flood insurance required. QUALIFIES FOR 100% FINANCING. Don’t miss your chance to own this delightful home with room to grow!

  5. 2026-04-19
    status Pending 1069-char remark
    Show marketing remark (1099 chars)

    QUALIFIES FOR 100% FINANCING. .. HOME INSPECTION REPORT WILL BE PROVIDED WITH ACCEPTABLE OFFER. This inviting 2-bedroom, 1-bath cottage style home with fresh paint and new wood laminate flooring also features a versatile office or bonus room—ideal for working from home, a playroom, or additional guest space. Inside, the home has been refreshed with fresh paint and durable wood laminate flooring, creating a clean, modern feel. The large kitchen offers tons of counter space and cabinet storage and the laundry room is HUGE. Step outside to take in the generous yard space—perfect for gardening, entertaining, or simply enjoying the quiet surroundings. Whether you’re a first-time buyer, downsizing, or looking for an investment opportunity, this property offers flexibility and value. Situated on a spacious 0.60-acre lot with metal roof, you’ll enjoy the freedom of country living with no HOA restrictions and the added peace of mind of no flood insurance required. QUALIFIES FOR 100% FINANCING. Don’t miss your chance to own this delightful home with room to grow!

  6. 2026-04-19
    status Pending 1099-char remark
    Show marketing remark (1099 chars)

    QUALIFIES FOR 100% FINANCING. .. HOME INSPECTION REPORT WILL BE PROVIDED WITH ACCEPTABLE OFFER. This inviting 2-bedroom, 1-bath cottage style home with fresh paint and new wood laminate flooring also features a versatile office or bonus room—ideal for working from home, a playroom, or additional guest space. Inside, the home has been refreshed with fresh paint and durable wood laminate flooring, creating a clean, modern feel. The large kitchen offers tons of counter space and cabinet storage and the laundry room is HUGE. Step outside to take in the generous yard space—perfect for gardening, entertaining, or simply enjoying the quiet surroundings. Whether you’re a first-time buyer, downsizing, or looking for an investment opportunity, this property offers flexibility and value. Situated on a spacious 0.60-acre lot with metal roof, you’ll enjoy the freedom of country living with no HOA restrictions and the added peace of mind of no flood insurance required. QUALIFIES FOR 100% FINANCING. Don’t miss your chance to own this delightful home with room to grow!

  7. 2026-04-09
    price $155,000 1069-char remark
    Show marketing remark (1099 chars)

    QUALIFIES FOR 100% FINANCING. .. HOME INSPECTION REPORT WILL BE PROVIDED WITH ACCEPTABLE OFFER. This inviting 2-bedroom, 1-bath cottage style home with fresh paint and new wood laminate flooring also features a versatile office or bonus room—ideal for working from home, a playroom, or additional guest space. Inside, the home has been refreshed with fresh paint and durable wood laminate flooring, creating a clean, modern feel. The large kitchen offers tons of counter space and cabinet storage and the laundry room is HUGE. Step outside to take in the generous yard space—perfect for gardening, entertaining, or simply enjoying the quiet surroundings. Whether you’re a first-time buyer, downsizing, or looking for an investment opportunity, this property offers flexibility and value. Situated on a spacious 0.60-acre lot with metal roof, you’ll enjoy the freedom of country living with no HOA restrictions and the added peace of mind of no flood insurance required. QUALIFIES FOR 100% FINANCING. Don’t miss your chance to own this delightful home with room to grow!

  8. 2026-04-09
    price $155,000 1099-char remark
    Show marketing remark (1099 chars)

    QUALIFIES FOR 100% FINANCING. .. HOME INSPECTION REPORT WILL BE PROVIDED WITH ACCEPTABLE OFFER. This inviting 2-bedroom, 1-bath cottage style home with fresh paint and new wood laminate flooring also features a versatile office or bonus room—ideal for working from home, a playroom, or additional guest space. Inside, the home has been refreshed with fresh paint and durable wood laminate flooring, creating a clean, modern feel. The large kitchen offers tons of counter space and cabinet storage and the laundry room is HUGE. Step outside to take in the generous yard space—perfect for gardening, entertaining, or simply enjoying the quiet surroundings. Whether you’re a first-time buyer, downsizing, or looking for an investment opportunity, this property offers flexibility and value. Situated on a spacious 0.60-acre lot with metal roof, you’ll enjoy the freedom of country living with no HOA restrictions and the added peace of mind of no flood insurance required. QUALIFIES FOR 100% FINANCING. Don’t miss your chance to own this delightful home with room to grow!

  9. 2026-03-27
    listed $160,000 Active 1069-char remark
    Show marketing remark (1099 chars)

    QUALIFIES FOR 100% FINANCING. .. HOME INSPECTION REPORT WILL BE PROVIDED WITH ACCEPTABLE OFFER. This inviting 2-bedroom, 1-bath cottage style home with fresh paint and new wood laminate flooring also features a versatile office or bonus room—ideal for working from home, a playroom, or additional guest space. Inside, the home has been refreshed with fresh paint and durable wood laminate flooring, creating a clean, modern feel. The large kitchen offers tons of counter space and cabinet storage and the laundry room is HUGE. Step outside to take in the generous yard space—perfect for gardening, entertaining, or simply enjoying the quiet surroundings. Whether you’re a first-time buyer, downsizing, or looking for an investment opportunity, this property offers flexibility and value. Situated on a spacious 0.60-acre lot with metal roof, you’ll enjoy the freedom of country living with no HOA restrictions and the added peace of mind of no flood insurance required. QUALIFIES FOR 100% FINANCING. Don’t miss your chance to own this delightful home with room to grow!

  10. 2026-03-27
    listed $160,000 Active 1099-char remark
    Show marketing remark (1099 chars)

    QUALIFIES FOR 100% FINANCING. .. HOME INSPECTION REPORT WILL BE PROVIDED WITH ACCEPTABLE OFFER. This inviting 2-bedroom, 1-bath cottage style home with fresh paint and new wood laminate flooring also features a versatile office or bonus room—ideal for working from home, a playroom, or additional guest space. Inside, the home has been refreshed with fresh paint and durable wood laminate flooring, creating a clean, modern feel. The large kitchen offers tons of counter space and cabinet storage and the laundry room is HUGE. Step outside to take in the generous yard space—perfect for gardening, entertaining, or simply enjoying the quiet surroundings. Whether you’re a first-time buyer, downsizing, or looking for an investment opportunity, this property offers flexibility and value. Situated on a spacious 0.60-acre lot with metal roof, you’ll enjoy the freedom of country living with no HOA restrictions and the added peace of mind of no flood insurance required. QUALIFIES FOR 100% FINANCING. Don’t miss your chance to own this delightful home with room to grow!

  11. 2025-09-17
    price $172,500
  12. 2025-09-17
    price $172,500
  13. 2025-04-29
    listed $175,000 Active
  14. 2025-04-29
    listed $172,500 Active
  15. 2019-10-16
    soldstatus $100,000
  16. 2019-10-15
    soldstatus Sold
  17. 2019-10-15
    soldstatus $100,000 Closed
  18. 2019-09-09
    status Pending
  19. 2019-09-03
    status Pending
  20. 2019-07-04
    price $110,000
  21. 2019-06-07
    listed $115,000 Active
  22. 2019-06-07
    listed $110,000
  23. 2019-06-07
    listed $110,000
  24. 2019-06-07
    listed $110,000 Active
  25. 2012-10-18
    soldstatus $80,000

ⓘ 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
$657 · $55/mo
Projected year-2 tax
$798 · $66/mo
Expected delta
+$140/yr (+$12/mo · 21.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$18,118
− Mortgage interest
−$8,122
− Property taxes
−$657
− Insurance
−$725
− Repairs & maintenance
−$1,449
− Management
−$1,449
− Depreciation
−$4,218
Taxable income
$1,497
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$359
After-tax cash flow
$3,447/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
Livingston Parish
NCES district ID
2201020
Math proficiency
40% ▼ -38.00%
Reading proficiency
52% ▼ -32.00%
Median HH income
$56,755
Composite
40.07/100
National rank
#3811
State rank
#13 of 98 in LA

Livability — Albany

Score
77/100
State rank
#12
US rank
#3099

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
5,857

Population outlook (Livingston County) Hauer SSP2

Today (2025)
158,511 people
By 2030
168,241 · +6.1%
By 2040
186,252 · +17.5%
By 2050
201,516 · +27.1%
By 2075
231,217 · +45.9%
By 2100
241,697 · +52.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Hispanic / Latino 4% Two or more races 4% Black 2%
Common ancestry
Lithuanian 9% Slovak 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Livingston

2024 margin
Solid R (+68.5) · D 15.1% · R 83.6% · Other 1.3%
2008→2024 swing
+3.4pp toward D · 2008: -71.9pp · 2024: -68.5pp
All cycles
2024: R+68.5 2020: R+70.0 2016: R+72.5 2012: R+70.4 2008: R+71.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -45.97%
Current HPI
149.5343
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

+81.2% since first listed
25 events — show timeline
  • 2026-04-24 Relisted AcadianaMLS
  • 2026-04-24 Price Changed $145,000 AcadianaMLS
  • 2026-04-24 Relisted GBRMLS
  • 2026-04-24 Price Changed $145,000 GBRMLS
  • 2026-04-19 Pending AcadianaMLS
  • 2026-04-19 Pending GBRMLS
  • 2026-04-09 Price Changed $155,000 AcadianaMLS
  • 2026-04-09 Price Changed $155,000 GBRMLS
  • 2026-03-27 Listed $160,000 GBRMLS
  • 2026-03-27 Listed $160,000 AcadianaMLS
  • 2025-09-17 Price Changed $172,500 AcadianaMLS
  • 2025-09-17 Price Changed $172,500 GSREIN
  • 2025-04-29 Listed $172,500 AcadianaMLS
  • 2025-04-29 Listed $175,000 AcadianaMLS
  • 2019-10-16 Sold (Public Records) $100,000 Public Records
  • 2019-10-15 Sold (MLS) $100,000 GSREIN
  • 2019-10-15 Sold (MLS) GBRMLS
  • 2019-09-09 Pending GSREIN
  • 2019-09-03 Pending GBRMLS
  • 2019-07-04 Price Changed $110,000 GBRMLS
  • 2019-06-07 Listed $110,000 GSREIN
  • 2019-06-07 Listed $110,000 AcadianaMLS
  • 2019-06-07 Listed $110,000 AcadianaMLS
  • 2019-06-07 Listed $115,000 GBRMLS
  • 2012-10-18 Sold (Public Records) $80,000 Public Records

Property tax history

+1.2%/yr

Latest (2024): $657 · +24.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…