CashFlowRE
Sign in Sign up
1008 S 4th St Duplex
B- Composite 67.88
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$75,000

1008 S 4th St · Monroe, LA 71201
4 bd · 2.0 ba · 1,425 sqft · MultiFamily public records · 70 Days on market

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 2 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

Looking for an investment with immediate cash flow? This rental duplex offers stable monthly income and flexible purchasing options. And there are options!!!! Buy individually or mix & match packages to fit your portfolio. Call For details!

Key facts

  • Listed 69 days

Property features AI

Finance

  • Other: Property located at 1008 S 4th St, Monroe, LA 71201

Exterior

  • Utilities: Public water; Public sewer; Natural gas available and connected
  • Home design: Residential income property; Duplex
  • Construction: Frame construction; Other construction materials; Pillar/post/pier foundation; Crawl space
  • Exterior features: No patio or porch; Asphalt roof

Interior

  • Kitchen: Electric water heater; Gas water heater
  • Heating & cooling: Natural gas heating; Wall furnace; Wall/window air conditioning units; Has heating and cooling
  • Interior features: Other interior features
  • Laundry & utility: Laundry details: see remarks

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 × 2-bed/?-bath units multifamily listed at $75k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive. Per door: $582/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $75k).
  • Recommended offer: $70k (6.0% below list) — sets the bar for market timing.
  • Cap rate 24.9% vs local median 5.7% in Monroe — 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 66/100 on livability (#128 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • City Of Monroe School District (urban): math 21% / reading 31% proficiency, ranked #60 of 98 in LA (top 61%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 142 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 345 units permitted in Ouachita Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($65k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 15y 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.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 78% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $70,500 (6.0% below list)

Questions for the listing agent

  1. It's been on market 70 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.71%
Cap rate
24.90%
Cash-on-cash
66.47%
DSCR
3.96
GRM
3.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
65.7%
Equity multiple
3.95×
Total profit
$61,915
Equity at exit
$11,183
10-year hold
IRR
70.0%
Equity multiple
8.11×
Total profit
$149,246
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 71201

Home prices YoY
-31.9%
Active inventory
142
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$2,034 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$19 /mo · $230/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$427
Net cashflow
$1,163

Break-even live

Break-even rent $562
Max offer price $75,000
Occupancy floor 38%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,034

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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1006 S 2nd St Monroe, LA 3.0 1.0 1200 $625 $0.52 21d 1 0.14mi

Listing history 27 events

  1. 2026-06-19
    days on market $75,000 Active 70 DOM
  2. 2026-06-18
    days on market $75,000 Active 69 DOM
  3. 2026-06-17
    days on market $75,000 Active 68 DOM
  4. 2026-06-16
    days on market $75,000 Active 67 DOM
  5. 2026-06-15
    days on market $75,000 Active 66 DOM
  6. 2026-06-14
    days on market $75,000 Active 64 DOM
  7. 2026-06-13
    days on market $75,000 Active 63 DOM
  8. 2026-06-10
    days on market $75,000 Active 61 DOM
  9. 2026-06-09
    days on market $75,000 Active 60 DOM
  10. 2026-06-08
    days on market $75,000 Active 59 DOM
  11. 2026-06-07
    days on market $75,000 Active 58 DOM
  12. 2026-06-05
    days on market $75,000 Active 55 DOM
  13. 2026-06-02
    days on market $75,000 Active 53 DOM
  14. 2026-06-01
    days on market $75,000 Active 52 DOM
  15. 2026-05-31
    days on market $75,000 Active 51 DOM
  16. 2026-05-30
    days on market $75,000 Active 50 DOM
  17. 2026-04-10
    listed $75,000 Active
  18. 2024-05-05
    historical
  19. 2024-02-15
    listed
  20. 2023-09-21
    historical
  21. 2023-09-03
    listed
  22. 2023-08-30
    historical
  23. 2023-07-27
    listed
  24. 2012-03-01
    soldstatus
  25. 2011-12-13
    listed $15,900
  26. 2011-12-13
    listed $34,900
  27. 2011-05-12
    listed $19,900

ⓘ 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
$230 · $19/mo
Projected year-2 tax
$412 · $34/mo
Expected delta
+$183/yr (+$15/mo · 79.7%)

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥112°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 7/10 Severe 78% 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
$24,408
− Mortgage interest
−$4,201
− Property taxes
−$230
− Insurance
−$375
− Repairs & maintenance
−$1,953
− Management
−$1,953
− Depreciation
−$2,182
Taxable income
$13,515
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,244
After-tax cash flow
$10,714/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
City Of Monroe School District
NCES district ID
2201080
Math proficiency
21% ▼ -36.00%
Reading proficiency
31% ▼ -34.00%
Median HH income
$28,751
Composite
20.82/100
National rank
#8505
State rank
#60 of 98 in LA

Livability — Monroe

Score
66/100
State rank
#128
US rank
#11948

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Monroe, LA
County
Ouachita Parish · 118,340 people
City population
60,136
Metro
Monroe, LA
Population (ZIP)
21,782
Household income
$65,446
Rent vs Own
44.2% rent · 55.8% own
Severe rent burden
1466.0

Population outlook (Ouachita County) Hauer SSP2

Today (2025)
163,370 people
By 2030
165,520 · +1.3%
By 2040
167,652 · +2.6%
By 2050
166,699 · +2.0%
By 2075
156,348 · -4.3%
By 2100
134,102 · -17.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
White 57% Black 35% Two or more races 3% Hispanic / Latino 3% Asian 2%
Common ancestry
Lithuanian 3% Slovak 2% Italian 1%
Foreign-born
3% · Vietnam
Languages at home
95% English-only · Spanish 3% Other Indo-European 1% Arabic 1%

Political lean MEDSL · Ouachita

2024 margin
Strong R (+27.9) · D 35.5% · R 63.3% · Other 1.2%
2008→2024 swing
-2.7pp toward R · 2008: -25.2pp · 2024: -27.9pp
All cycles
2024: R+27.9 2020: R+23.6 2016: R+25.4 2012: R+20.9 2008: R+25.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -92.35%
Current HPI
196.7468
Rent YoY
Metro
Monroe, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+276.9% since first listed
11 events — show timeline
  • 2026-04-10 Listed $75,000 NELABOR
  • 2024-05-05 Rental Removed BUILDIUM
  • 2024-02-15 Listed for Rent BUILDIUM
  • 2023-09-21 Rental Removed BUILDIUM
  • 2023-09-03 Listed for Rent BUILDIUM
  • 2023-08-30 Rental Removed BUILDIUM
  • 2023-07-27 Listed for Rent BUILDIUM
  • 2012-03-01 Sold (Public Records) Public Records
  • 2011-12-13 Listed $34,900 NELABOR
  • 2011-12-13 Listed $15,900 NELABOR
  • 2011-05-12 Listed $19,900 NELABOR

Property tax history

-0.3%/yr

Latest (2025): $230 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…