905 N Texas St · DeRidder, LA 70634

$52,000

1 bd · None ba · 665 sqft · SingleFamily · 114 Days on market

0.50 ac lot $78/sqft · 37% below area Est $83k · 37% under

---

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 +26.4/30.0
• ARV discount +15.0/15.0
• DSCR +9.0/10.0
• 1% rule +6.5/10.0
• Livability +3.6/5.0
• Schools +3.0/10.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

GREAT FLIP HOUSE! This property is ready to remodeled and is located on a beautiful lot in DeRidder city limits. Call your favorite realtor today!

Key facts

• Remodeled
• Beautiful lot
• 0.5 acre lot

Tags

• REMODELED
• BEAUTIFUL LOT

What this means for you Summary

Snapshot

• This is a 1-bed/?-bath single-family listed at $52k.

Deal economics

• At list price, monthly cash flow is $136 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($600 rent vs $52k).
• Recommended offer: $47k (9.0% below list) — sets the bar for market timing.
• Cap rate 9.4% vs local median 4.8% in DeRidder — 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 (#43 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F, employment D-.
• Beauregard Parish (rural): math 30% / reading 41% proficiency, ranked #32 of 98 in LA (top 33%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: 241 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 83 units permitted in Beauregard Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $360 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
• At projected returns (-3.0% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

• It's been on market 114 days — a 9% lower offer ($47k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts since 18y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $47,320 (9.0% below list)

Questions for the listing agent

1. It's been on market 114 days. Have you received any prior offers? Is the seller open to a 9% 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 B-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. 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: 1.15% ✓
• Cap rate: 9.43%
• Cash-on-cash: 11.20%
• DSCR: 1.50
• GRM: 7.2

CMA / ARV

• ARV (median comp): $83,082
• List price: $52,000
• Delta: -37.41%
• Verdict: UNDERPRICED
• Comps: 4 within 1.0 mi

Show comp detail 1 sale within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1008 N Texas St	0.11mi	2/1.0 (+1)	754 (+13%)	14mo	$127,500	$169	56

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: 0.4%
• Equity multiple: 1.02×
• Total profit: $227
• Equity at exit: $7,753

10-year hold

• IRR: 10.0%
• Equity multiple: 1.78×
• Total profit: $11,330
• Equity at exit: $4,496

Cash invested: $14,560 (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.

Methodology + full state rankings →

ZIP-level market 70634

• Home prices YoY: -30.6%
• Active inventory: 241
• Price-to-rent: 7.2×

Monthly cashflow live

• Estimated rent: $600 medium
• Mortgage (P&I): −$273
• Tax from tax record: −$44 /mo · $524/yr
• Insurance: −$22
• HOA: −$0
• Vacancy / Maint / Mgmt: −$126
• Net cashflow: $136

Break-even live

Break-even rent $428

Max offer price $52,000

Occupancy floor 72%

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: $13,000
• Closing costs: $1,560
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
406-408 N Texas St DeRidder, LA	1.0	1.0	650	$600	$0.92	43d	1	0.57mi

Listing history 21 events

1. 2026-06-19
   days on market $52,000 Active 114 DOM
2. 2026-06-18
   days on market $52,000 Active 113 DOM
3. 2026-06-17
   days on market $52,000 Active 112 DOM
4. 2026-06-16
   days on market $52,000 Active 111 DOM
5. 2026-06-15
   days on market $52,000 Active 110 DOM
6. 2026-06-14
   days on market $52,000 Active 108 DOM
7. 2026-06-13
   days on market $52,000 Active 107 DOM
8. 2026-06-10
   days on market $52,000 Active 105 DOM
9. 2026-06-09
   days on market $52,000 Active 104 DOM
10. 2026-06-08
    days on market $52,000 Active 103 DOM
11. 2026-06-07
    days on market $52,000 Active 102 DOM
12. 2026-06-03
    days on market $52,000 Active 98 DOM
13. 2026-06-02
    days on market $52,000 Active 97 DOM
14. 2026-06-01
    days on market $52,000 Active 96 DOM
15. 2026-05-31
    days on market $52,000 Active 95 DOM
16. 2026-05-30
    days on market $52,000 Active 94 DOM
17. 2026-02-25
    listed $52,000 Active 146-char remark

    Show marketing remark (146 chars)

    GREAT FLIP HOUSE! This property is ready to remodeled and is located on a beautiful lot in DeRidder city limits. Call your favorite realtor today!

18. 2009-02-26
    soldstatus $50,000
19. 2009-02-20
    soldstatus 347-char remark

    Show marketing remark (347 chars)

    SELLER IS OFFERING 2000 IN CLOSING COST. THIS HOUSE IS A GREAT FIXER UPPER, AND IS READY FOR A LITTLE TLC. THE SELLER IS LEAVING ALL APPLIANCE INCLUDING THE WASHING MACHINE AND DRYER. MASTER BEDROOM HAS STORAGE ABOVE THE CLOSET. THIS HOME IS LOCATED IN THE HEART OF DERIDDER!!PLEASE BRING ALL OFFERS CALL TONYA TODAY FOR YOUR SHOWING. 337-375-5748

20. 2008-07-20
    listed $50,000 347-char remark

    Show marketing remark (347 chars)

    SELLER IS OFFERING 2000 IN CLOSING COST. THIS HOUSE IS A GREAT FIXER UPPER, AND IS READY FOR A LITTLE TLC. THE SELLER IS LEAVING ALL APPLIANCE INCLUDING THE WASHING MACHINE AND DRYER. MASTER BEDROOM HAS STORAGE ABOVE THE CLOSET. THIS HOME IS LOCATED IN THE HEART OF DERIDDER!!PLEASE BRING ALL OFFERS CALL TONYA TODAY FOR YOUR SHOWING. 337-375-5748

21. 2006-01-19
    soldstatus $24,000

ⓘ 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: $524 · $44/mo
• Projected year-2 tax: $524 · $44/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 8/10 Severe 7 d/yr ≥110°F today · 19 d/yr by 30 yrs out
• 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $7,200
• − Mortgage interest: −$2,913
• − Property taxes: −$524
• − Insurance: −$260
• − Repairs & maintenance: −$576
• − Management: −$576
• − Depreciation: −$1,513
• Taxable income: $838
• Est. tax owed @ 24.0%: −$201
• After-tax cash flow: $1,430/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: Beauregard Parish
• NCES district ID: 2200180
• Math proficiency: 30% ▼ -40.00%
• Reading proficiency: 41% ▼ -35.00%
• Median HH income: $46,033
• Composite: 30.34/100
• National rank: #6265
• State rank: #32 of 98 in LA

Livability — DeRidder

• Score: 72/100
• State rank: #43
• US rank: #6227

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: DeRidder, LA
• Population (ZIP): 25,038

Population outlook (Beauregard County) Hauer SSP2

• Today (2025): 37,760 people
• By 2030: 38,140 · +1.0%
• By 2040: 38,518 · +2.0%
• By 2050: 38,164 · +1.1%
• By 2075: 36,437 · -3.5%
• By 2100: 32,493 · -13.9%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (72%)
• Race & ethnicity: White 72% Black 14% Two or more races 9% Hispanic / Latino 5% Asian 1%
• Hispanic origin (detail): Mexican 3% Puerto Rican 1%
• Common ancestry: Lithuanian 6% Slovak 1% Italian 1%
• Foreign-born: 2% · Canada
• Languages at home: 96% English-only · Spanish 2% French/Haitian/Cajun 1%

Political lean MEDSL · Beauregard

• 2024 margin: Solid R (+71.3) · D 13.8% · R 85.1% · Other 1.1%
• 2008→2024 swing: -16.9pp toward R · 2008: -54.3pp · 2024: -71.3pp
• All cycles: 2024: R+71.3 2020: R+67.5 2016: R+65.3 2012: R+58.2 2008: R+54.3

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -57.61%
• Current HPI: 130.4445
• Rent YoY: —
• Metro: —
• 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

+116.7% since first listed

5 events — show timeline

• 2026-02-25 Listed $52,000 GFPAR
• 2009-02-26 Sold (Public Records) $50,000 Public Records
• 2009-02-20 Sold (MLS) — GFPAR
• 2008-07-20 Listed $50,000 GFPAR
• 2006-01-19 Sold (Public Records) $24,000 Public Records

Property tax history

+0.3%/yr

Latest (2025): $524 · +0.7% YoY. Source: county tax records.