CashFlowRE
Sign in Sign up
19129 Lee Rd
C+ Composite 62.37
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 +23.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.6/10.0
  • 1% rule +4.9/10.0
  • Livability +3.5/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$178,500

19129 Lee Rd · Franklinton, LA 70438
4 bd · 2.0 ba · 2,350 sqft · SingleFamily · 129 Days on market
Built 2004 1.56 ac lot $76/sqft · 27% below area Est $243k · 27% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautifully updated 4-bedroom, 2-bath manufactured home situated on approximately 1.5 acres in a peaceful country setting. This spacious 2004 manufactured home was installed on site on a slab foundation and offers over 2,300 living square feet. Recent improvements include a new metal roof, fresh interior paint, and brand-new flooring throughout, giving the home a modern, move-in ready feel. The property features a concrete driveway along with walkways leading to both the front and side entrances for added convenience. A storage shed is included, providing extra space for tools, equipment, or outdoor storage needs. Enjoy the privacy and tranquility of rural living with plenty of room to spread out, while still being just a short drive to town and local amenities.

Key facts

  • 1.56 acre lot
  • Parking
  • Built 2004

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 4-bed/2.0-bath single-family listed at $178k.

Deal economics

  • At list price, monthly cash flow is $337 ($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 $177k (0.9% below list).
  • Recommended offer: $157k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 5.3% in Franklinton — 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 69/100 on livability (#67 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, crime B; Watch: amenities F, commute F, employment F.
  • Washington Parish (rural): math 27% / reading 41% proficiency, ranked #38 of 98 in LA (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 77% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 246 active listings in the ZIP; 10 units permitted in Washington 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.
  • Washington County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 129 days — a 12% lower offer ($157k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 17y 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.
  • Current owner paid $77k; list at $178k implies a 132% 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; moderate wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $157,080 (12.0% below list)

Questions for the listing agent

  1. It's been on market 129 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. 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
0.99%
Cap rate
8.56%
Cash-on-cash
8.09%
DSCR
1.36
GRM
8.4

CMA / ARV

ARV (median comp)
$243,324
List price
$178,500
Delta
-26.64%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
50573 Victoria Dr 0.13mi 3/2.0 (-1) 2,283 (-3%) 1mo $227,000 $99 83

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
-4.0%
Equity multiple
0.85×
Total profit
$-7,554
Equity at exit
$26,615
10-year hold
IRR
5.6%
Equity multiple
1.41×
Total profit
$20,721
Equity at exit
$15,433

Cash invested: $49,980 (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 70438

Home prices YoY
-14.2%
Active inventory
246
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,770 medium interval (Pro) →
Mortgage (P&I)
$936
Tax from tax record
$51 /mo · $611/yr
Insurance
$74
HOA
$0
Vacancy / Maint / Mgmt
$372
Net cashflow
$337

Break-even live

Break-even rent $1,343
Max offer price $178,500
Occupancy floor 76%

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
$44,625
Closing costs
$5,355
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. 2026-06-18
    days on market $178,500 Active 129 DOM
  2. 2026-06-17
    days on market $178,500 Active 128 DOM
  3. 2026-06-16
    days on market $178,500 Active 127 DOM
  4. 2026-06-15
    days on market $178,500 Active 126 DOM
  5. 2026-06-13
    days on market $178,500 Active 124 DOM
  6. 2026-06-10
    days on market $178,500 Active 121 DOM
  7. 2026-06-09
    days on market $178,500 Active 120 DOM
  8. 2026-06-08
    days on market $178,500 Active 119 DOM
  9. 2026-06-07
    days on market $178,500 Active 118 DOM
  10. 2026-06-03
    days on market $178,500 Active 114 DOM
  11. 2026-06-02
    days on market $178,500 Active 113 DOM
  12. 2026-06-01
    days on market $178,500 Active 112 DOM
  13. 2026-05-31
    days on market $178,500 Active 111 DOM
  14. 2026-05-01
    price $178,500 772-char remark
    Show marketing remark (772 chars)

    Beautifully updated 4-bedroom, 2-bath manufactured home situated on approximately 1.5 acres in a peaceful country setting. This spacious 2004 manufactured home was installed on site on a slab foundation and offers over 2,300 living square feet. Recent improvements include a new metal roof, fresh interior paint, and brand-new flooring throughout, giving the home a modern, move-in ready feel. The property features a concrete driveway along with walkways leading to both the front and side entrances for added convenience. A storage shed is included, providing extra space for tools, equipment, or outdoor storage needs. Enjoy the privacy and tranquility of rural living with plenty of room to spread out, while still being just a short drive to town and local amenities.

  15. 2026-05-01
    price $178,500 772-char remark
    Show marketing remark (772 chars)

    Beautifully updated 4-bedroom, 2-bath manufactured home situated on approximately 1.5 acres in a peaceful country setting. This spacious 2004 manufactured home was installed on site on a slab foundation and offers over 2,300 living square feet. Recent improvements include a new metal roof, fresh interior paint, and brand-new flooring throughout, giving the home a modern, move-in ready feel. The property features a concrete driveway along with walkways leading to both the front and side entrances for added convenience. A storage shed is included, providing extra space for tools, equipment, or outdoor storage needs. Enjoy the privacy and tranquility of rural living with plenty of room to spread out, while still being just a short drive to town and local amenities.

  16. 2026-02-07
    listed $185,000 Active 772-char remark
    Show marketing remark (772 chars)

    Beautifully updated 4-bedroom, 2-bath manufactured home situated on approximately 1.5 acres in a peaceful country setting. This spacious 2004 manufactured home was installed on site on a slab foundation and offers over 2,300 living square feet. Recent improvements include a new metal roof, fresh interior paint, and brand-new flooring throughout, giving the home a modern, move-in ready feel. The property features a concrete driveway along with walkways leading to both the front and side entrances for added convenience. A storage shed is included, providing extra space for tools, equipment, or outdoor storage needs. Enjoy the privacy and tranquility of rural living with plenty of room to spread out, while still being just a short drive to town and local amenities.

  17. 2026-02-07
    listed $185,000 Active 772-char remark
    Show marketing remark (772 chars)

    Beautifully updated 4-bedroom, 2-bath manufactured home situated on approximately 1.5 acres in a peaceful country setting. This spacious 2004 manufactured home was installed on site on a slab foundation and offers over 2,300 living square feet. Recent improvements include a new metal roof, fresh interior paint, and brand-new flooring throughout, giving the home a modern, move-in ready feel. The property features a concrete driveway along with walkways leading to both the front and side entrances for added convenience. A storage shed is included, providing extra space for tools, equipment, or outdoor storage needs. Enjoy the privacy and tranquility of rural living with plenty of room to spread out, while still being just a short drive to town and local amenities.

  18. 2014-06-20
    soldstatus $77,000
  19. 2014-06-20
    soldstatus $77,000
  20. 2013-10-02
    soldstatus $146,000
  21. 2013-08-01
    listed $90,000
  22. 2013-08-01
    listed $90,000
  23. 2009-04-08
    listed $165,000
  24. 2009-04-08
    listed $165,000
  25. 2005-11-08
    soldstatus $171,000

ⓘ 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
$611 · $51/mo
Projected year-2 tax
$982 · $82/mo
Expected delta
+$371/yr (+$31/mo · 60.8%)

ⓘ 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 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 20 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
$21,237
− Mortgage interest
−$9,999
− Property taxes
−$611
− Insurance
−$892
− Repairs & maintenance
−$1,699
− Management
−$1,699
− Depreciation
−$5,193
Taxable income
$1,145
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$275
After-tax cash flow
$3,767/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
Washington Parish
NCES district ID
2201860
Math proficiency
27% ▼ -34.00%
Reading proficiency
41% ▼ -29.00%
Median HH income
$34,972
Composite
28.03/100
National rank
#6844
State rank
#38 of 98 in LA

Livability — Franklinton

Score
69/100
State rank
#67
US rank
#8352

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
19,935

Population outlook (Washington County) Hauer SSP2

Today (2025)
44,642 people
By 2030
43,302 · -3.0%
By 2040
40,345 · -9.6%
By 2050
37,434 · -16.1%
By 2075
29,954 · -32.9%
By 2100
21,579 · -51.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Black 22% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Lithuanian 9% Slovak 2% German 1%
Foreign-born
0% · Canada
Languages at home
98% English-only · French/Haitian/Cajun 1%

Political lean MEDSL · Washington

2024 margin
Solid R (+40.3) · D 29.3% · R 69.6% · Other 1.1%
2008→2024 swing
-7.6pp toward R · 2008: -32.7pp · 2024: -40.3pp
All cycles
2024: R+40.3 2020: R+37.6 2016: R+36.8 2012: R+28.3 2008: R+32.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -31.73%
Current HPI
191.4762
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

+4.4% since first listed
12 events — show timeline
  • 2026-05-01 Price Changed $178,500 AcadianaMLS
  • 2026-05-01 Price Changed $178,500 GSREIN
  • 2026-02-07 Listed $185,000 GSREIN
  • 2026-02-07 Listed $185,000 AcadianaMLS
  • 2014-06-20 Sold (Public Records) $77,000 Public Records
  • 2014-06-20 Sold (MLS) $77,000 GSREIN
  • 2013-10-02 Sold (Public Records) $146,000 Public Records
  • 2013-08-01 Listed $90,000 AcadianaMLS
  • 2013-08-01 Listed $90,000 GSREIN
  • 2009-04-08 Listed $165,000 GSREIN
  • 2009-04-08 Listed $165,000 AcadianaMLS
  • 2005-11-08 Sold (Public Records) $171,000 Public Records

Property tax history

-3.1%/yr

Latest (2025): $611 · -20.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…