3 bd · 2.0 ba ·
1,216 sqft ·
Built —
· Manufactured
· Pending
· 72 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,013/mo
Mortgage (P&I)
−$341
Tax + insurance
−$108
HOA
−$0
Vac / Maint / Mgmt
−$213
Net cashflow
$351/mo
Annual
$4,209/yr
Cap rate
12.77%
Cash-on-cash
23.13%
DSCR
2.03
1% rule
1.56%
Cash to close
$18,200
Investor read
This is a 3-bed/2.0-bath manufactured listed at $65k. Condition is rated good.
At list price, monthly cash flow is $351 ($4k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $65k).
It's been on market 72 days — a 6% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $61k (6.0% below list) — sets the bar for market timing.
In year one you build about $3k of equity ($449 loan paydown + $2k appreciation (3.5% local appreciation)).
Location reads 64/100 on livability (#181 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B; Watch: crime C-, amenities F, commute F.
Evangeline Parish (rural): math 23% / reading 36% proficiency, ranked #48 of 98 in LA (top 49%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
Market conditions: 47 active listings in the ZIP; 28 units permitted in Evangeline Parish in 2024 (0 in 5+ unit buildings).
Evangeline County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
At projected returns (3.5% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~3 years — after that, you're playing with house money.
Questions for listing agent
It's been on market 72 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
CashFlowRE · CFR-YH4D9F3H0T6Y4Z
· Data 1 week agocashflowre.app · 2026-05-29