CashFlowRE
Sign in Sign up
No image
D+ Composite 48.48
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 +20.4/30.0
  • DSCR +6.5/10.0
  • Appreciation +5.5/10.0
  • 1% rule +4.3/10.0
  • Livability +3.5/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.5/15.0

$139,900

1111 Mockingbird Lane Ln · Oakdale, LA 71463
3 bd · 1.5 ba · 1,260 sqft · SingleFamily · 158 Days on market
Built 1978 1.00 ac lot Est $121k · 16% over

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

Listing remarks

NEW PRICE! Beautifully refreshed and move-in ready! This Inviting 3-bedroom home includes a bonus room , 1 1/2-bath and sits on 1 acre and offers the perfect blend of comfort, updates. Step inside to find brand-new flooring, fresh interior paint, and updated windows that bring in great natural light. The roof and HVAC and Hot water heater are only 4 years old, offering plenty of remaining life and peace of mind. Outside, enjoy a fully fenced backyard--for pets, gatherings, or quiet evenings at home. If you're looking for a well-maintained home with modern touches and room to spread out, this one checks all the boxes. Schedule your showing today.

Key facts

  • Move-in ready
  • Updated windows
  • Bonus room

Tags

MOVE-IN READYBONUS ROOMUPDATED WINDOWSFULLY FENCED BACKYARD

Property features AI

Finance

  • HOA & community: Acreage

Exterior

  • Parking: No designated parking
  • Home design: Single-family residence
  • Construction: HardiPlank and brick exterior; Composition roof
  • Exterior features: Full privacy and chain-link fencing (includes privacy and other fencing); Covered patio/porch

Interior

  • Bedrooms: Bedroom 1; Bedroom 2
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Living room; Dining room; Kitchen; Bonus room
  • Laundry & utility: Dedicated laundry room

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/1.5-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $181 ($2k/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 $131k (6.6% below list).
  • Recommended offer: $123k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 70/100 on livability (#55 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Allen Parish (rural): math 26% / reading 42% proficiency, ranked #36 of 98 in LA (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Oakdale Elementary School (math 17% / reading 17%, grade F, #487 of 646 statewide, top 78%, 562 students, 73% FRL); Oakdale Middle School (math 11% / reading 32%, grade F, #158 of 218 statewide, top 73%, 322 students, 74% FRL); Oakdale High School (math 32% / reading 42%, grade F, #98 of 265 statewide, top 38%, 322 students, 61% FRL).
  • Market conditions: 24 active listings in the ZIP; 46 units permitted in Allen Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($967 loan paydown + $1k appreciation (1.0% local appreciation)).
  • Allen County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (1.0% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 158 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 2 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 $60k; list at $140k implies a 133% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $123,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 158 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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. 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?
  8. 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.
  9. 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.
  10. 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
0.93%
Cap rate
7.84%
Cash-on-cash
5.54%
DSCR
1.25
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$120,960
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1118 Shady Ln 0.10mi 3/1.5 1,200 (-5%) 9mo $115,000 $96 80

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.02% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
7.2%
Equity multiple
1.36×
Total profit
$14,241
Equity at exit
$47,921
10-year hold
IRR
11.2%
Equity multiple
2.37×
Total profit
$53,490
Equity at exit
$63,809

Cash invested: $39,172 (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 71463

Home prices YoY
1.1%
Active inventory
24
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,306 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$59 /mo · $711/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$274
Net cashflow
$181

Break-even live

Break-even rent $1,077
Max offer price $139,900
Occupancy floor 81%

Sensitivity live

Price -10% $260 -5% $221 +0% $181 +5% $141 +10% $102
Rent -10% $78 -5% $129 +0% $181 +5% $233 +10% $284
Rate -1.0pp $251 -0.5pp $217 base $181 +0.5pp $145 +1.0pp $108

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
$34,975
Closing costs
$4,197
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 5 events

  1. 2026-05-17
    status Active
  2. 2026-05-09
    status Pending
  3. 2026-01-30
    price $139,900
  4. 2025-12-10
    listed $145,900 Active
  5. 2004-01-27
    soldstatus $60,000

ⓘ 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
$711 · $59/mo
Projected year-2 tax
$769 · $64/mo
Expected delta
+$59/yr (+$5/mo · 8.2%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥111°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
$15,678
− Mortgage interest
−$7,837
− Property taxes
−$711
− Insurance
−$700
− Repairs & maintenance
−$1,254
− Management
−$1,254
− Depreciation
−$4,070
Taxable loss
−$147
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$35
After-tax cash flow
$2,207/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
Allen Parish
NCES district ID
2200060
Math proficiency
26% ▼ -46.00%
Reading proficiency
42% ▼ -39.00%
Median HH income
$39,440
Composite
28.45/100
National rank
#6751
State rank
#36 of 98 in LA

Livability — Oakdale

Score
70/100
State rank
#55
US rank
#7566

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oakdale, LA
City population
9,007
Population (ZIP)
9,007

Population outlook (Allen County) Hauer SSP2

Today (2025)
25,056 people
By 2030
24,668 · -1.5%
By 2040
23,964 · -4.4%
By 2050
23,166 · -7.5%
By 2075
21,285 · -15.1%
By 2100
15,904 · -36.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 54% Black 22% Hispanic / Latino 15% Two or more races 10%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 10% Slovak 2% Russian 1%
Foreign-born
12% · Canada, Jamaica
Languages at home
83% English-only · Spanish 13% French/Haitian/Cajun 3%

Political lean MEDSL · Allen

2024 margin
Solid R (+61.0) · D 19.0% · R 80.0%
2008→2024 swing
-24.7pp toward R · 2008: -36.4pp · 2024: -61.0pp
All cycles
2024: R+61.0 2020: R+55.7 2016: R+51.5 2012: R+41.7 2008: R+36.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.02%
Current HPI
93.1157
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

+133.2% since first listed
5 events — show timeline
  • 2026-05-17 Relisted AcadianaMLS
  • 2026-05-09 Pending AcadianaMLS
  • 2026-01-30 Price Changed $139,900 AcadianaMLS
  • 2025-12-10 Listed $145,900 AcadianaMLS
  • 2004-01-27 Sold (Public Records) $60,000 Public Records

Property tax history

-0.7%/yr

Latest (2025): $711 · -0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…