CashFlowRE
Sign in Sign up
156 Yelverton Rd
D Composite 42.92
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).

  • ARV discount +15.0/15.0
  • Cash flow +10.2/30.0
  • Livability +3.5/5.0
  • Schools +3.2/10.0
  • 1% rule +3.0/10.0
  • DSCR +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$155,000

156 Yelverton Rd · West Monroe, LA 71292
3 bd · 1.0 ba · 1,572 sqft · SingleFamily public records · 111 Days on market
Built 1950 1.26 ac lot $99/sqft · 28% below area Est $224k · 31% under

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

Listing remarks MLS

A hidden gem tucked away on 1.26-acre parcel on a dead-end road. This home features wooden floors throughout, a cozy living room and a spacious separate dining room. The kitchen has been updated w/ butcher block countertops and tile backsplash. Country living but convenient to everything. Lots of outdoor space for outdoor activities.

Key facts

  • 1.26 acre lot
  • Built 1950
  • Listed 111 days

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 $155k.

Deal economics

  • At list price, monthly cash flow is $-87 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $142k (8.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $125k (19.6% below list).
  • Recommended offer: $125k (19.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 70/100 on livability (#53 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: crime F, commute F, employment 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: Calhoun Elementary School (519 students, 57% FRL); Calhoun Middle School (math 36% / reading 52%, grade D, #51 of 218 statewide, top 24%, 491 students, 57% FRL); West Ouachita High School (math 36% / reading 47%, grade F, #71 of 265 statewide, top 27%, 1,080 students, 54% FRL) — zoned schools at 56% FRL track the district average.
  • Market conditions: 195 active listings in the ZIP; 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 111 days — a 9% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 4y ago; this cycle's ask has dropped $15k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 69% 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 $124,585 (19.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 111 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  3. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. Crime grade is F 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.80%
Cap rate
5.62%
Cash-on-cash
-2.40%
DSCR
0.89
GRM
10.4

CMA / ARV

ARV (median comp)
$224,094
List price
$155,000
Delta
-30.83%
Verdict
UNDERPRICED
Comps
7 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2643 Caples Rd 0.12mi 2/2.0 (-1) 1,610 (+2%) 24mo $218,000 $135 62

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
-20.3%
Equity multiple
0.29×
Total profit
$-30,635
Equity at exit
$23,111
10-year hold
IRR
-13.3%
Equity multiple
0.22×
Total profit
$-33,730
Equity at exit
$13,402

Cash invested: $43,400 (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 71292

Home prices YoY
-22.1%
Active inventory
195
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,246 medium interval (Pro) →
Mortgage (P&I)
$813
Tax est. 1.5%
$194 /mo · $2,325/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$262
Net cashflow
$-87

Break-even live

Break-even rent $1,356
Max offer price $142,420
Occupancy floor

Sensitivity live

Price -10% $20 -5% $-33 +0% $-87 +5% $-140 +10% $-194
Rent -10% $-185 -5% $-136 +0% $-87 +5% $-38 +10% $11
Rate -1.0pp $-9 -0.5pp $-48 base $-87 +0.5pp $-127 +1.0pp $-168

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
$38,750
Closing costs
$4,650
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 37 events

  1. 2026-06-22
    days on market $155,000 Active 111 DOM
  2. 2026-06-19
    days on market $155,000 Active 109 DOM
  3. 2026-06-18
    days on market $155,000 Active 108 DOM
  4. 2026-06-17
    days on market $155,000 Active 107 DOM
  5. 2026-06-16
    days on market $155,000 Active 106 DOM
  6. 2026-06-15
    days on market $155,000 Active 105 DOM
  7. 2026-06-14
    days on market $155,000 Active 103 DOM
  8. 2026-06-13
    days on market $155,000 Active 102 DOM
  9. 2026-06-10
    days on market $155,000 Active 100 DOM
  10. 2026-06-09
    days on market $155,000 Active 99 DOM
  11. 2026-06-08
    days on market $155,000 Active 98 DOM
  12. 2026-06-07
    days on market $155,000 Active 97 DOM
  13. 2026-06-03
    days on market $155,000 Active 93 DOM
  14. 2026-06-02
    remarks 394-char remark
  15. 2026-06-02
    days on market $155,000 Active 92 DOM
  16. 2026-06-01
    days on market $155,000 Active 91 DOM
  17. 2026-05-31
    days on market $155,000 Active 90 DOM
  18. 2026-05-30
    days on market $155,000 Active 89 DOM
  19. 2026-04-13
    price $155,000 335-char remark
    Show marketing remark (335 chars)

    A hidden gem tucked away on 1.26-acre parcel on a dead-end road. This home features wooden floors throughout, a cozy living room and a spacious separate dining room. The kitchen has been updated w/ butcher block countertops and tile backsplash. Country living but convenient to everything. Lots of outdoor space for outdoor activities.

  20. 2026-04-06
    price $159,000 335-char remark
    Show marketing remark (335 chars)

    A hidden gem tucked away on 1.26-acre parcel on a dead-end road. This home features wooden floors throughout, a cozy living room and a spacious separate dining room. The kitchen has been updated w/ butcher block countertops and tile backsplash. Country living but convenient to everything. Lots of outdoor space for outdoor activities.

  21. 2026-03-02
    listed $169,799 Active 335-char remark
    Show marketing remark (335 chars)

    A hidden gem tucked away on 1.26-acre parcel on a dead-end road. This home features wooden floors throughout, a cozy living room and a spacious separate dining room. The kitchen has been updated w/ butcher block countertops and tile backsplash. Country living but convenient to everything. Lots of outdoor space for outdoor activities.

  22. 2024-08-07
    soldstatus Closed 606-char remark
    Show marketing remark (606 chars)

    Explore 156 Yelverton Road, West Monroe—a charming completely remodeled 3-bedroom, 1-bathroom home nestled on a spacious 1.26-acre parcel. With 1,631 square feet of living space, this home features original wooden floors, beautiful shiplap walls, a cozy living room, and a separate dining room, perfect for family gatherings. The spacious kitchen has been updated with butcher block countertops and subway tile. Located in the Calhoun School District, this property offers a peaceful country setting with a large lot that provides plenty of space for outdoor activities and potential future projects.

  23. 2024-08-07
    soldstatus $163,000
    Show marketing remark (606 chars)

    Explore 156 Yelverton Road, West Monroe—a charming completely remodeled 3-bedroom, 1-bathroom home nestled on a spacious 1.26-acre parcel. With 1,631 square feet of living space, this home features original wooden floors, beautiful shiplap walls, a cozy living room, and a separate dining room, perfect for family gatherings. The spacious kitchen has been updated with butcher block countertops and subway tile. Located in the Calhoun School District, this property offers a peaceful country setting with a large lot that provides plenty of space for outdoor activities and potential future projects.

  24. 2024-08-01
    status Pending 606-char remark
    Show marketing remark (606 chars)

    Explore 156 Yelverton Road, West Monroe—a charming completely remodeled 3-bedroom, 1-bathroom home nestled on a spacious 1.26-acre parcel. With 1,631 square feet of living space, this home features original wooden floors, beautiful shiplap walls, a cozy living room, and a separate dining room, perfect for family gatherings. The spacious kitchen has been updated with butcher block countertops and subway tile. Located in the Calhoun School District, this property offers a peaceful country setting with a large lot that provides plenty of space for outdoor activities and potential future projects.

  25. 2024-07-12
    status Active 606-char remark
    Show marketing remark (606 chars)

    Explore 156 Yelverton Road, West Monroe—a charming completely remodeled 3-bedroom, 1-bathroom home nestled on a spacious 1.26-acre parcel. With 1,631 square feet of living space, this home features original wooden floors, beautiful shiplap walls, a cozy living room, and a separate dining room, perfect for family gatherings. The spacious kitchen has been updated with butcher block countertops and subway tile. Located in the Calhoun School District, this property offers a peaceful country setting with a large lot that provides plenty of space for outdoor activities and potential future projects.

  26. 2024-07-08
    status Pending 606-char remark
    Show marketing remark (606 chars)

    Explore 156 Yelverton Road, West Monroe—a charming completely remodeled 3-bedroom, 1-bathroom home nestled on a spacious 1.26-acre parcel. With 1,631 square feet of living space, this home features original wooden floors, beautiful shiplap walls, a cozy living room, and a separate dining room, perfect for family gatherings. The spacious kitchen has been updated with butcher block countertops and subway tile. Located in the Calhoun School District, this property offers a peaceful country setting with a large lot that provides plenty of space for outdoor activities and potential future projects.

  27. 2024-06-27
    listed $165,000 Active 606-char remark
    Show marketing remark (606 chars)

    Explore 156 Yelverton Road, West Monroe—a charming completely remodeled 3-bedroom, 1-bathroom home nestled on a spacious 1.26-acre parcel. With 1,631 square feet of living space, this home features original wooden floors, beautiful shiplap walls, a cozy living room, and a separate dining room, perfect for family gatherings. The spacious kitchen has been updated with butcher block countertops and subway tile. Located in the Calhoun School District, this property offers a peaceful country setting with a large lot that provides plenty of space for outdoor activities and potential future projects.

  28. 2023-04-10
    price $169,000
  29. 2023-03-24
    price $170,000
  30. 2023-03-14
    price $173,000
  31. 2023-03-01
    listed $175,000 Active
  32. 2022-06-27
    soldstatus $64,000
  33. 2022-06-24
    soldstatus Closed
  34. 2022-06-04
    status Pending
  35. 2022-06-03
    status Active
  36. 2022-05-23
    status Pending
  37. 2022-05-19
    listed $65,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 69% 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
$14,950
− Mortgage interest
−$8,682
− Property taxes
−$2,325
− Insurance
−$775
− Repairs & maintenance
−$1,196
− Management
−$1,196
− Depreciation
−$4,509
Taxable loss
−$3,733
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$896
After-tax cash flow
$-147/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 — West Monroe

Score
70/100
State rank
#53
US rank
#7498

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Ouachita Parish · 118,340 people
City population
58,204
Metro
Monroe, LA
Population (ZIP)
22,935
Household income
$51,355
Rent vs Own
30.9% rent · 69.1% own
Severe rent burden
1027.0

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 (73%)
Race & ethnicity
White 73% Black 20% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Lithuanian 4% Slovak 2% Serbian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 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
▼ -53.78%
Current HPI
189.9135
Rent YoY
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

+138.5% since first listed
19 events — show timeline
  • 2026-04-13 Price Changed $155,000 NELABOR
  • 2026-04-06 Price Changed $159,000 NELABOR
  • 2026-03-02 Listed $169,799 NELABOR
  • 2024-08-07 Sold (Public Records) $163,000 Public Records
  • 2024-08-07 Sold (MLS) NELABOR
  • 2024-08-01 Pending NELABOR
  • 2024-07-12 Relisted NELABOR
  • 2024-07-08 Pending NELABOR
  • 2024-06-27 Listed $165,000 NELABOR
  • 2023-04-10 Price Changed $169,000 NELABOR
  • 2023-03-24 Price Changed $170,000 NELABOR
  • 2023-03-14 Price Changed $173,000 NELABOR
  • 2023-03-01 Listed $175,000 NELABOR
  • 2022-06-27 Sold (Public Records) $64,000 Public Records
  • 2022-06-24 Sold (MLS) NELABOR
  • 2022-06-04 Pending NELABOR
  • 2022-06-03 Relisted NELABOR
  • 2022-05-23 Pending NELABOR
  • 2022-05-19 Listed $65,000 NELABOR

Property tax history

+0.1%/yr

Latest (2025): $142 · -1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…