CashFlowRE
Sign in Sign up
605 W 4th St
C Composite 59.61
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • ARV discount +0.1/15.0
  • Appreciation +0.0/10.0

$64,900

605 W 4th St · Homer, LA 71040
2 bd · 2.0 ba · 1,250 sqft · SingleFamily · 39 Days on market
Built 1965 9,757 sqft lot $52/sqft · 16% above area Est $56k · 16% over ↓ 6% since listing

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

Listing remarks MLS

3 bedroom 2 bath ranch home in center of small rural town.

Key facts

  • 9,757 sq ft lot
  • Parking
  • Built 1965

Property features AI

Finance

  • Other: County: Claiborne; Country: United States; Geocode confidence: High
  • Financial info: Treat as clear loan type; No second mortgage; Special listing condition: Real Estate Owned
  • HOA & community: No association

Exterior

  • Parking: Attached carport; 1 carport space (covered)
  • Utilities: Asphalt utilities; Not in a municipal utility district
  • Home design: Single-family residence; Residential property; Built in 1965; Entry level: One
  • Construction: Year built 1965; Preowned
  • Exterior features: Lot less than 0.5 acre (approximately 0.224 acres); Subdivision: Rural

Interior

  • Kitchen: No appliances listed
  • Bedrooms: 2 bedrooms (both on the main level)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: No heating; No cooling
  • Interior features: One-level layout; Living area of 1250
  • Laundry & utility: No laundry appliances listed

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/2.0-bath single-family listed at $65k.

Deal economics

  • At list price, monthly cash flow is $383 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $63k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 65/100 on livability (#149 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, amenities F, commute F.
  • Claiborne Parish (rural): math 13% / reading 19% proficiency, ranked #77 of 98 in LA (top 79%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 34 active listings in the ZIP; 3 units permitted in Claiborne Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Claiborne County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($63k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago; this cycle's ask has dropped $10k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 63% 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 $62,953 (3.0% below list)

Questions for the listing agent

  1. It's been on market 39 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 1965 — 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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.57%
Cap rate
13.37%
Cash-on-cash
25.28%
DSCR
2.12
GRM
5.3

CMA / ARV

ARV (median comp)
$55,720
List price
$64,900
Delta
16.48%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
611 W 4th St 0.02mi 3/2.0 (+1) 1,200 (-4%) 10mo $83,000 $69 79
522 Torbet Dr 0.54mi 3/2.0 (+1) 1,222 (-2%) 13mo $49,900 $41 55
134 Willow St 0.62mi 3/2.0 (+1) 1,186 (-5%) 8mo $65,000 $55 51
105 Wall St 0.49mi 3/1.5 (+1) 1,289 (+3%) 17mo $109,500 $85 50
116 Willow St 0.59mi 2/1.0 1,245 (-0%) 22mo $75,000 $60 50
242 Bolling Dr 0.63mi 2/1.0 1,123 (-10%) 11mo $59,900 $53 40
229 Bolling Dr 0.69mi 3/2.0 (+1) 1,400 (+12%) 20mo $109,500 $78 26

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
18.8%
Equity multiple
1.76×
Total profit
$13,864
Equity at exit
$9,677
10-year hold
IRR
27.2%
Equity multiple
3.39×
Total profit
$43,466
Equity at exit
$5,611

Cash invested: $18,172 (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 71040

Active inventory
34
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,020 medium interval (Pro) →
Mortgage (P&I)
$340
Tax from tax record
$55 /mo · $665/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$214
Net cashflow
$383

Break-even live

Break-even rent $535
Max offer price $64,900
Occupancy floor 57%

Sensitivity live

Price -10% $420 -5% $401 +0% $383 +5% $364 +10% $346
Rent -10% $302 -5% $343 +0% $383 +5% $423 +10% $463
Rate -1.0pp $415 -0.5pp $399 base $383 +0.5pp $366 +1.0pp $349

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
$16,225
Closing costs
$1,947
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 22 events

  1. 2026-06-21
    days on market $64,900 Active 39 DOM
  2. 2026-06-21
    days on market $64,900 Active 38 DOM
  3. 2026-06-18
    days on market $64,900 Active 36 DOM
  4. 2026-06-17
    days on market $64,900 Active 35 DOM
  5. 2026-06-16
    days on market $64,900 Active 34 DOM
  6. 2026-06-15
    days on market $64,900 Active 33 DOM
  7. 2026-06-13
    days on market $64,900 Active 31 DOM
  8. 2026-06-12
    pricedays on market $64,900 Active 30 DOM
  9. 2026-06-09
    days on market $74,900 Active 27 DOM
  10. 2026-06-08
    days on market $74,900 Active 26 DOM
  11. 2026-06-07
    days on market $74,900 Active 25 DOM
  12. 2026-06-07
    days on market $74,900 Active 24 DOM
  13. 2026-06-04
    days on market $74,900 Active 21 DOM
  14. 2026-06-02
    days on market $74,900 Active 20 DOM
  15. 2026-06-01
    days on market $74,900 Active 19 DOM
  16. 2026-05-31
    days on market $74,900 Active 18 DOM
  17. 2026-05-31
    days on market $74,900 Active 17 DOM
  18. 2026-05-12
    listed $74,900 Active 175-char remark
  19. 2024-01-05
    soldstatus Closed 58-char remark
    Show marketing remark (58 chars)

    3 bedroom 2 bath ranch home in center of small rural town.

  20. 2023-12-06
    status Pending 58-char remark
    Show marketing remark (58 chars)

    3 bedroom 2 bath ranch home in center of small rural town.

  21. 2023-11-13
    listed $84,900 Active 58-char remark
    Show marketing remark (58 chars)

    3 bedroom 2 bath ranch home in center of small rural town.

  22. 2006-03-20
    soldstatus $69,000

ⓘ 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
$665 · $55/mo
Projected year-2 tax
$665 · $55/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥112°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 63% 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
$12,237
− Mortgage interest
−$3,635
− Property taxes
−$665
− Insurance
−$324
− Repairs & maintenance
−$979
− Management
−$979
− Depreciation
−$1,888
Taxable income
$3,766
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$904
After-tax cash flow
$3,690/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
Claiborne Parish
NCES district ID
2200450
Math proficiency
13% ▼ -28.00%
Reading proficiency
19% ▼ -33.00%
Median HH income
$30,278
Composite
12.69/100
National rank
#9605
State rank
#77 of 98 in LA

Livability — Homer

Score
65/100
State rank
#149
US rank
#12849

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Homer, LA
Population (ZIP)
7,705

Population outlook (Claiborne County) Hauer SSP2

Today (2025)
14,937 people
By 2030
14,189 · -5.0%
By 2040
12,747 · -14.7%
By 2050
11,524 · -22.8%
By 2075
9,198 · -38.4%
By 2100
7,310 · -51.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Black (52%)
Race & ethnicity
Black 52% White 43% Two or more races 4%
Common ancestry
British 2% Lithuanian 1% Serbian 1%
Foreign-born
1% · Canada

Political lean MEDSL · Claiborne

2024 margin
Strong R (+22.1) · D 38.5% · R 60.6%
2008→2024 swing
-11.5pp toward R · 2008: -10.6pp · 2024: -22.1pp
All cycles
2024: R+22.1 2020: R+15.8 2016: R+13.5 2012: R+9.4 2008: R+10.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -74.83%
Current HPI
44.1535
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

-5.9% since first listed
6 events — show timeline
  • 2026-06-10 Price Changed $64,900 NTREIS
  • 2026-05-12 Listed $74,900 NTREIS
  • 2024-01-05 Sold (MLS) NELABOR
  • 2023-12-06 Pending NELABOR
  • 2023-11-13 Listed $84,900 NELABOR
  • 2006-03-20 Sold (Public Records) $69,000 Public Records

Property tax history

+0.5%/yr

Latest (2025): $665 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…