CashFlowRE
Sign in Sign up
203 Butler Ave
B- Composite 69.56
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

203 Butler Ave · Claiborne, LA 71291
3 bd · 1.0 ba · 988 sqft · SingleFamily public records · 1 Days on market
Built 1952 0.27 ac lot Est $126k · at est.

🖨 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

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 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.
Recommended offer $125,000

Questions for the listing agent

  1. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
1.27%
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

5-year hold
IRR
13.4%
Equity multiple
1.56×
Total profit
$19,722
Equity at exit
$18,638
10-year hold
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
5-day notice; no state rent control; civil-law jurisdiction; landlord-favorable.

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

Break-even rent $964
Max offer price $125,000
Occupancy floor 64%

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

AddressBedsBaths SqftRent$/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

  1. 2026-05-20
    status Pending
  2. 2026-05-19
    listed $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
combined federal + state — saved on this device
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

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

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
33.6% rent · 66.4% 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

Price history

2 events — show timeline
  • 2026-05-20 Pending NELABOR
  • 2026-05-19 Listed $125,000 NELABOR

Property tax history

+6.1%/yr

Latest (2025): $651 · -1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…