203 Butler Ave · Claiborne, LA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 2/10 · Minimal
- Est. fire insurance / yr
- $1,269 – $2,357
Heat risk 7/10 · Major
- Hot days now (above 111°F)
- 7 days/yr
- Hot days in 30 yrs
- 20 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 74.0%
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the B- 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
- DSCR +10.0/10.0
- ARV discount +8.0/15.0
- 1% rule +7.7/10.0
- Rent growth +4.7/5.0
- Livability +3.4/5.0
- Schools +3.2/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$125,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks
If you are looking for a great little starter home in the Claiborne School district then check out this cute little 3 bedroom 1 bath home with a nice little fenced in back yard. This home has fresh paint and move in ready. Call your favorite realtor today to check out this cute little home out.
Key facts
- 0.27 acre lot
- Garage
- Built 1952
Property features AI
Finance
- HOA & community: No association amenities
Exterior
- Parking: 1 garage space; Carport; Open parking
- Security: Smoke detector(s)
- Utilities: Public water; Public sewer
- Home design: Single-family residence; One story; Entry level: 1; Site-built construction
- Construction: Frame construction with brick veneer; Asphalt roof; Slab foundation; Built as a residential single-family site-built home
- Exterior features: Covered patio/porch; Chain link fencing; Cleared lot
Interior
- Kitchen: Refrigerator; Gas range
- Bedrooms: 3 bedrooms on the main level
- Bathrooms: 1 full bathroom on the main level
- Heating & cooling: Natural gas heating; Central air conditioning; Ceiling fan(s) for cooling
- Interior features: Ceiling fans; Double-pane windows with blinds; Smoke detectors
- Laundry & utility: Gas water heater
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $125k.
Deal economics
- At list price, monthly cash flow is $496 ($6k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $125k).
- Cap rate 11.1% vs local median 4.0% in Claiborne — 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 67/100 on livability (#109 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment A-; Watch: crime D+, health & safety D, amenities F.
- Ouachita Parish (suburban): math 31% / reading 45% proficiency, ranked #26 of 98 in LA (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Zoned schools: Claiborne School (math 62% / reading 73%, grade B+, #34 of 646 statewide, top 5%, 751 students, 46% FRL); West Ridge Middle School (math 52% / reading 65%, grade B, #13 of 218 statewide, top 6%, 635 students, 47% FRL); West Monroe High School (math 32% / reading 48%, grade F, #77 of 265 statewide, top 29%, 2,189 students, 58% FRL) — zoned schools at 50% FRL track the district average.
- Zoned-school proficiency averages 55% at this address vs 38% district-wide (+17 pts) — the actual schools serving this property are materially stronger than the Ouachita Parish average implies; a family-tenant draw the district grade alone would hide.
- Market conditions: Rents rising fast (+8.9%/yr); 199 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 75% of comp listings sitting > 30 days — soft ceiling on asking rent; 345 units permitted in Ouachita Parish in 2024 (0 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $864 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
- At projected returns (-3.0% appreciation + 8.0% rent growth), your $35k cash investment doubles in ~6 years — after that, you're playing with house money.
Negotiation context
- Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
Risks & watch-outs
- Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: major wind risk, 74% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- Crime grade is D 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?
- 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.
Investment metrics
- 1% rule
- 1.27% ✓
- Cap rate
- 11.06%
- Cash-on-cash
- 17.01%
- DSCR
- 1.76
- GRM
- 6.5
CMA / ARV
- ARV (on-the-fly)
- $126,464
- Comps found
- 5
Show comp detail 5 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 203 Butler Ave | 0.00mi | 3/1.0 | 995 (+1%) | 1mo | $127,000 | $128 | 98 |
| 207 Westside Dr | 0.49mi | 3/— | 1,057 (+7%) | 2mo | $148,000 | $140 | 64 |
| 212 Paula Dr | 0.42mi | 3/1.0 | 1,082 (+10%) | 6mo | $135,000 | $125 | 59 |
| 100 Westside Dr | 0.38mi | 3/1.5 | 1,083 (+10%) | 16mo | $169,000 | $156 | 51 |
| 205 Paula Dr | 0.48mi | 3/1.0 | 1,107 (+12%) | 19mo | $130,000 | $117 | 42 |
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 · 8.0% rent growth · sell at horizon
- IRR
- 13.4%
- Equity multiple
- 1.56×
- Total profit
- $19,722
- Equity at exit
- $18,638
- IRR
- 25.6%
- Equity multiple
- 3.74×
- Total profit
- $96,008
- Equity at exit
- $10,808
Cash invested: $35,000 (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
ZIP-level market 71291
- Home prices YoY
- -30.2%
- Rents YoY
- 8.9%
- Active inventory
- 199
- Price-to-rent
- 6.5×
Monthly cashflow live
- Estimated rent
- $1,592 medium interval (Pro) →
- Mortgage (P&I)
- −$656
- Tax from tax record
- −$54 /mo · $651/yr
- Insurance
- −$52
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$334
- Net cashflow
- $496
Break-even live
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
- $31,250
- Closing costs
- $3,750
- 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.
Rent comps 4 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 298 Defreese Rd West Monroe, LA | 3.0 | 1.0 | 1100 | $1,500 | $1.36 | 44d | 1 | 0.38mi |
| 816 Wallace Dean Rd West Monroe, LA | 3.0 | 1.5 | 1045 | $1,550 | $1.48 | 44d | 1 | 0.75mi |
| 100 Willow Ridge Dr Unit B West Monroe, LA | 2.0 | 1.0 | 667 | $2,000 | $3.00 | 44d | 1 | 1.07mi |
| 112 Fairlane Dr Unit 8 West Monroe, LA | 2.0 | 2.0 | 1050 | $1,600 | $1.52 | 21d | 1 | 1.31mi |
Listing history 2 events
-
2026-05-20status Pending
-
2026-05-19$125,000 Active
ⓘ 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
- $651 · $54/mo
- Projected year-2 tax
- $688 · $57/mo
- Expected delta
- +$37/yr (+$3/mo · 5.7%)
ⓘ 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 2/10 Low
- Heat 7/10 Severe 7 d/yr ≥111°F today · 20 d/yr by 30 yrs out
- Wind 6/10 Major 74% 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
- $19,108
- − Mortgage interest
- −$7,002
- − Property taxes
- −$651
- − Insurance
- −$625
- − Repairs & maintenance
- −$1,529
- − Management
- −$1,529
- − Depreciation
- −$3,636
- Taxable income
- $4,137
- Est. tax owed @ 24.0%
- −$993
- After-tax cash flow
- $4,961/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
- Ouachita Parish
- NCES district ID
- 2201200
- Math proficiency
- 31% ▼ -38.00%
- Reading proficiency
- 45% ▼ -31.00%
- Median HH income
- $43,316
- Composite
- 32.14/100
- National rank
- #5791
- State rank
- #26 of 98 in LA
Livability — Claiborne
- Score
- 67/100
- State rank
- #109
- US rank
- #10626
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Claiborne, LA
- County
- Ouachita Parish · 118,340 people
- Metro
- Monroe, LA
- Population (ZIP)
- 35,269
- Household income
- $71,639
- Rent vs Own
- Severe rent burden
- 847.0
Population outlook (Ouachita County) Hauer SSP2
- Today (2025)
- 163,370 people
- By 2030
- 165,520 · +1.3%
- By 2040
- 167,652 · +2.6%
- By 2050
- 166,699 · +2.0%
- By 2075
- 156,348 · -4.3%
- By 2100
- 134,102 · -17.9%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (78%)
- Race & ethnicity
- White 78% Black 13% Hispanic / Latino 6% Two or more races 3% Asian 1%
- Hispanic origin (detail)
- Mexican 3%
- Common ancestry
- Lithuanian 3% Italian 2% Slovak 1%
- Foreign-born
- 4% · Canada
- Languages at home
- 94% English-only · Spanish 4% Other Indo-European 1%
Political lean MEDSL · Ouachita
- 2024 margin
- Strong R (+27.9) · D 35.5% · R 63.3% · Other 1.2%
- 2008→2024 swing
- -2.7pp toward R · 2008: -25.2pp · 2024: -27.9pp
- All cycles
- 2024: R+27.9 2020: R+23.6 2016: R+25.4 2012: R+20.9 2008: R+25.2
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -95.15%
- Current HPI
- 220.1737
- Rent YoY
- ▲ 8.93%
- Metro
- Monroe, LA
- State GDP YoY
- ▲ 3.29%
- F500 in state
- 10
Industry mix (Fortune 500 HQ in LA)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Telecommunications | 2 | $23B |
|
||
| Utilities | 1 | $12B |
|
||
| Wholesale / Distribution | 1 | $5B |
|
||
| Advertising | 1 | $2B |
|
||
Price history
2 events — show timeline
- 2026-05-20 Pending — NELABOR
- 2026-05-19 Listed $125,000 NELABOR
Property tax history
+6.1%/yrLatest (2025): $651 · -1.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…