CashFlowRE
Sign in Sign up
198 Seven Pines Rd
D+ Composite 49.86
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 +19.9/30.0
  • ARV discount +6.6/15.0
  • DSCR +6.3/10.0
  • 1% rule +4.7/10.0
  • Schools +3.8/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

198 Seven Pines Rd · Benton, LA 71006
4 bd · 2.0 ba · 1,298 sqft · SingleFamily public records · 194 Days on market
Built 1989 0.61 ac lot $135/sqft · 17% above area Est $172k · at est.

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

Listing remarks MLS

Welcome to this beautifully updated 4-bedroom, 2-bath home in Benton! Situated on a spacious 0.61-acre lot, this property offers fresh modern updates and plenty of room to spread out. Inside, you'll find all-new flooring, fresh interior paint, and a new electrical breaker system, giving you peace of mind from day one. The open living area provides an inviting space for gathering, and the bonus room adds flexibility, perfect for an office, playroom, or extra living space. The large backyard offers endless potential for outdoor activities, gardening, or future additions. Located in Benton, you’re just a short drive from Benton schools, Cypress Black Bayou Recreation Area, shopping, dining, and HWY 3 for easy commuting. A move-in-ready home with updates already done, come make it yours!

Key facts

  • Large backyard
  • Bonus room
  • Open living area

Tags

NEW ELECTRICAL BREAKER SYSTEMOPEN LIVING AREABONUS ROOMLARGE BACKYARDSHOPPINGDINING

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 $175k.

Deal economics

  • At list price, monthly cash flow is $210 ($3k/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 $170k (2.7% below list).
  • Recommended offer: $154k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% vs local median 3.4% in Benton — 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 72/100 on livability (#41 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, health & safety F.
  • Bossier Parish (urban): math 40% / reading 47% proficiency, ranked #17 of 98 in LA (top 17%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Benton Elementary School (math 55% / reading 57%, grade C+, #87 of 646 statewide, top 13%, 646 students, 45% FRL); Benton Middle School (math 49% / reading 58%, grade C+, #21 of 218 statewide, top 9%, 850 students, 34% FRL); Benton High School (math 55% / reading 63%, grade C+, #22 of 265 statewide, top 8%, 1,538 students, 28% FRL).
  • Zoned-school proficiency averages 56% at this address vs 44% district-wide (+13 pts) — the actual schools serving this property are materially stronger than the Bossier Parish average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 200 active listings in the ZIP; 716 units permitted in Bossier 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.
  • Bossier County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 194 days — a 12% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 58% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $154,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 194 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. Schools are A-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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.97%
Cap rate
7.73%
Cash-on-cash
5.15%
DSCR
1.23
GRM
8.6

CMA / ARV

ARV (median comp)
$171,669
List price
$175,000
Delta
1.94%
Verdict
FAIR
Comps
3 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-8.3%
Equity multiple
0.69×
Total profit
$-14,987
Equity at exit
$26,093
10-year hold
IRR
1.2%
Equity multiple
1.08×
Total profit
$4,111
Equity at exit
$15,131

Cash invested: $49,000 (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 71006

Home prices YoY
-30.4%
Active inventory
200
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,703 medium interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$145 /mo · $1,734/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$358
Net cashflow
$210

Break-even live

Break-even rent $1,437
Max offer price $175,000
Occupancy floor 83%

Sensitivity live

Price -10% $309 -5% $260 +0% $210 +5% $161 +10% $111
Rent -10% $76 -5% $143 +0% $210 +5% $278 +10% $345
Rate -1.0pp $298 -0.5pp $255 base $210 +0.5pp $165 +1.0pp $119

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
$43,750
Closing costs
$5,250
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.

Listing history 30 events

  1. 2026-06-21
    days on market $175,000 Active 194 DOM
  2. 2026-06-18
    days on market $175,000 Active 191 DOM
  3. 2026-06-17
    days on market $175,000 Active 190 DOM
  4. 2026-06-16
    days on market $175,000 Active 189 DOM
  5. 2026-06-15
    days on market $175,000 Active 188 DOM
  6. 2026-06-14
    days on market $175,000 Active 186 DOM
  7. 2026-06-13
    days on market $175,000 Active 185 DOM
  8. 2026-06-10
    days on market $175,000 Active 183 DOM
  9. 2026-06-09
    days on market $175,000 Active 182 DOM
  10. 2026-06-08
    days on market $175,000 Active 181 DOM
  11. 2026-06-07
    days on market $175,000 Active 180 DOM
  12. 2026-06-02
    days on market $175,000 Active 175 DOM
  13. 2026-06-01
    days on market $175,000 Active 174 DOM
  14. 2026-05-31
    days on market $175,000 Active 173 DOM
  15. 2026-05-30
    days on market $175,000 Active 172 DOM
  16. 2026-02-16
    price $182,000 809-char remark
    Show marketing remark (809 chars)

    Welcome to this beautifully updated 4-bedroom, 2-bath home in Benton! Situated on a spacious 0.61-acre lot, this property offers fresh modern updates and plenty of room to spread out. Inside, you'll find all-new flooring, fresh interior paint, and a new electrical breaker system, giving you peace of mind from day one. The open living area provides an inviting space for gathering, and the bonus room adds flexibility, perfect for an office, playroom, or extra living space. The large backyard offers endless potential for outdoor activities, gardening, or future additions. Located in Benton, you’re just a short drive from Benton schools, Cypress Black Bayou Recreation Area, shopping, dining, and HWY 3 for easy commuting. A move-in-ready home with updates already done, come make it yours!

  17. 2025-12-09
    listed $184,900 Active 809-char remark
    Show marketing remark (809 chars)

    Welcome to this beautifully updated 4-bedroom, 2-bath home in Benton! Situated on a spacious 0.61-acre lot, this property offers fresh modern updates and plenty of room to spread out. Inside, you'll find all-new flooring, fresh interior paint, and a new electrical breaker system, giving you peace of mind from day one. The open living area provides an inviting space for gathering, and the bonus room adds flexibility, perfect for an office, playroom, or extra living space. The large backyard offers endless potential for outdoor activities, gardening, or future additions. Located in Benton, you’re just a short drive from Benton schools, Cypress Black Bayou Recreation Area, shopping, dining, and HWY 3 for easy commuting. A move-in-ready home with updates already done, come make it yours!

  18. 2025-11-23
    historical
  19. 2025-08-13
    price $184,900
  20. 2025-06-25
    price $189,900
  21. 2025-05-23
    listed $199,900 Active
  22. 2022-03-15
    soldstatus $187,000
  23. 2022-03-04
    soldstatus Closed
  24. 2022-03-04
    soldstatus $187,000
  25. 2022-03-02
    status Pending
  26. 2022-01-18
    status Pending
  27. 2022-01-06
    listed $192,400 Active
  28. 2020-02-06
    soldstatus $149,900
  29. 2013-09-27
    soldstatus $110,000
  30. 2007-12-18
    soldstatus $100,000

ⓘ 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
$1,734 · $145/mo
Projected year-2 tax
$1,734 · $145/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 58% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$20,436
− Mortgage interest
−$9,803
− Property taxes
−$1,734
− Insurance
−$875
− Repairs & maintenance
−$1,635
− Management
−$1,635
− Depreciation
−$5,091
Taxable loss
−$336
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$81
After-tax cash flow
$2,604/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
Bossier Parish
NCES district ID
2200270
Math proficiency
40% ▼ -32.00%
Reading proficiency
47% ▼ -28.00%
Median HH income
$51,326
Composite
37.5/100
National rank
#4402
State rank
#17 of 98 in LA

Livability — Benton

Score
72/100
State rank
#41
US rank
#6159

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
15,341

Population outlook (Bossier County) Hauer SSP2

Today (2025)
143,247 people
By 2030
151,802 · +6.0%
By 2040
168,194 · +17.4%
By 2050
183,533 · +28.1%
By 2075
217,009 · +51.5%
By 2100
230,091 · +60.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Two or more races 11% Black 9% Hispanic / Latino 3%
Common ancestry
Italian 7% Lithuanian 4% Iranian 2%
Foreign-born
1% · Vietnam, Canada
Languages at home
98% English-only · Spanish 1% Vietnamese 1%

Political lean MEDSL · Bossier

2024 margin
Solid R (+43.3) · D 27.7% · R 71.0% · Other 1.3%
2008→2024 swing
+0.3pp no change · 2008: -43.7pp · 2024: -43.3pp
All cycles
2024: R+43.3 2020: R+41.0 2016: R+45.8 2012: R+45.4 2008: R+43.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -72.62%
Current HPI
166.3435
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

+82.0% since first listed
15 events — show timeline
  • 2026-02-16 Price Changed $182,000 NTREIS
  • 2025-12-09 Listed $184,900 NTREIS
  • 2025-11-23 Listing Removed NTREIS
  • 2025-08-13 Price Changed $184,900 NTREIS
  • 2025-06-25 Price Changed $189,900 NTREIS
  • 2025-05-23 Listed $199,900 NTREIS
  • 2022-03-15 Sold (Public Records) $187,000 Public Records
  • 2022-03-04 Sold (Public Records) $187,000 Public Records
  • 2022-03-04 Sold (MLS) NTREIS
  • 2022-03-02 Pending NTREIS
  • 2022-01-18 Pending NTREIS
  • 2022-01-06 Listed $192,400 NTREIS
  • 2020-02-06 Sold (Public Records) $149,900 Public Records
  • 2013-09-27 Sold (Public Records) $110,000 Public Records
  • 2007-12-18 Sold (Public Records) $100,000 Public Records

Property tax history

+19.2%/yr

Latest (2025): $1,734 · +99.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…