2 bd · 2.0 ba ·
820 sqft ·
Built 2023
· Manufactured
· Active
· 345 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$863/mo
Mortgage (P&I)
−$341
Tax + insurance
−$472
HOA
−$0
Vac / Maint / Mgmt
−$181
Net cashflow
$-130/mo
Annual
$-1,565/yr
Cap rate
11.76%
Cash-on-cash
19.52%
DSCR
1.87
1% rule
1.33%
Cash to close
$18,200
Investor read
This is a 2-bed/2.0-bath manufactured listed at $65k.
At list price, monthly cash flow is $-130 ($-2k/yr) — negative.
To cash-flow at today's rent, offer at most $42k (35.4% below list).
Meets the 1% rule at list price ($863 rent vs $65k).
It's been on market 345 days — a 12% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $42k (35.4% below list) — sets the bar for cash-flow.
In year one you build about $756 of equity ($449 loan paydown + $307 appreciation (0.5% local appreciation)).
Location reads 71/100 on livability (#46 in LA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
Lafourche Parish (other): math 31% / reading 49% proficiency, ranked #22 of 98 in LA (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Watch-outs: flood insurance adds $427/mo.
Market conditions: 40 active listings in the ZIP; 319 units permitted in Lafourche Parish in 2024 (0 in 5+ unit buildings).
2 sale attempts; this cycle's ask has dropped $29k (31%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for listing agent
What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
It's been on market 345 days. Have you received any prior offers? Is the seller open to a 35% concession, seller financing, or rate buy-down credit?
What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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.
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.
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.
CashFlowRE · CFR-WWJKSD4B0J1E2A
· Data 2 days agocashflowre.app · 2026-05-29