CashFlowRE
Sign in Sign up
110 Liles
C+ Composite 64.58
Why this score? — see what drove the C+ 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 +23.4/30.0
  • Appreciation +9.1/10.0
  • DSCR +7.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$188,500

110 Liles · Anacoco, LA 71403
4 bd · 2.0 ba · 2,560 sqft · Manufactured · 53 Days on market
Built 2005 1.10 ac lot

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

Listing remarks

ANACOCO SCHOOL DISTRICT - Corner Lot - Fenced BackyardWelome to this spacious 4 bedroom 2 full baths doublewide manufactured home located in Anacoco situated on a generous 1.10 corner lot HWY 111 & Liles Road. This property offers both comfort & convenience. Inside you will find a thoughtfully designed layout with a large master bedroom that includes attached office space, perfect for working from home, or a nursery. Step outside to enjoy the fully fenced backyard providing a safe & secure area for children & pets to play freely. Recent updates include a new roof in 2018 & new HVAC system in 2023. This home is move in ready and qualifies for FHA, VA & Co

Key facts

  • Fenced backyard
  • Corner lot
  • New roof

Tags

CORNER LOTFENCED BACKYARDATTACHED OFFICE SPACENEW ROOFNEW HVAC SYSTEM

Property features AI

Exterior

  • Utilities: Public water; Septic tank
  • Home design: Manufactured home; Single-story; Residential zoning
  • Construction: Vinyl siding
  • Exterior features: Composition roof

Interior

  • Kitchen: Dishwasher; Refrigerator; Electric Range
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: Dishwasher; Refrigerator; Electric Range; Central air; Ceiling fans; Central heating; 8 total rooms

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 4-bed/2.0-bath manufactured listed at $188k.

Deal economics

  • At list price, monthly cash flow is $348 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $188k (0.0% below list).
  • Recommended offer: $183k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 5.6% in Anacoco — 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 69/100 on livability (#81 in LA) — a middle-class / working-renter tenant base. Strengths: schools A+, cost of living A+, housing A+; Watch: health & safety C-, crime F, amenities F.
  • Vernon Parish (rural): math 35% / reading 51% proficiency, ranked #18 of 98 in LA (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 47 active listings in the ZIP; 26 units permitted in Vernon Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $17k of equity ($1k loan paydown + $15k appreciation (8.2% local appreciation)).
  • Vernon County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (8.2% appreciation + 3.0% rent growth), your $53k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$42k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($183k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y 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.
  • Current owner paid $115k; list at $188k implies a 64% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 98% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $182,845 (3.0% below list)

Questions for the listing agent

  1. It's been on market 53 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are A-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?
  4. 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?
  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
1.00%
Cap rate
8.51%
Cash-on-cash
7.91%
DSCR
1.35
GRM
8.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

8.17% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
26.4%
Equity multiple
2.93×
Total profit
$101,769
Equity at exit
$145,361
10-year hold
IRR
23.7%
Equity multiple
6.28×
Total profit
$278,755
Equity at exit
$290,618

Cash invested: $52,780 (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 71403

Home prices YoY
4.6%
Active inventory
47
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,885 medium interval (Pro) →
Mortgage (P&I)
$989
Tax from tax record
$74 /mo · $888/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$396
Net cashflow
$348

Break-even live

Break-even rent $1,444
Max offer price $188,500
Occupancy floor 77%

Sensitivity live

Price -10% $455 -5% $401 +0% $348 +5% $295 +10% $241
Rent -10% $199 -5% $274 +0% $348 +5% $422 +10% $497
Rate -1.0pp $443 -0.5pp $396 base $348 +0.5pp $299 +1.0pp $249

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
$47,125
Closing costs
$5,655
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 22 events

  1. 2026-06-19
    days on market $188,500 Active 53 DOM
  2. 2026-06-18
    days on market $188,500 Active 52 DOM
  3. 2026-06-17
    days on market $188,500 Active 51 DOM
  4. 2026-06-16
    days on market $188,500 Active 50 DOM
  5. 2026-06-16
    price $188,500 Active 49 DOM
  6. 2026-06-15
    days on market $190,000 Active 49 DOM
  7. 2026-06-14
    days on market $190,000 Active 47 DOM
  8. 2026-06-12
    days on market $190,000 Active 46 DOM
  9. 2026-06-09
    days on market $190,000 Active 43 DOM
  10. 2026-06-08
    days on market $190,000 Active 42 DOM
  11. 2026-06-07
    days on market $190,000 Active 41 DOM
  12. 2026-06-07
    days on market $190,000 Active 40 DOM
  13. 2026-06-04
    days on market $190,000 Active 37 DOM
  14. 2026-06-02
    days on market $190,000 Active 36 DOM
  15. 2026-06-01
    days on market $190,000 Active 35 DOM
  16. 2026-05-31
    days on market $190,000 Active 34 DOM
  17. 2026-05-31
    days on market $190,000 Active 33 DOM
  18. 2026-04-27
    listed $195,000 Active 818-char remark
  19. 2024-07-16
    price $174,900
  20. 2024-06-25
    listed $177,500 Active
  21. 2023-07-28
    soldstatus $115,000
  22. 2022-08-31
    soldstatus $81,000

ⓘ 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
$888 · $74/mo
Projected year-2 tax
$1,037 · $86/mo
Expected delta
+$148/yr (+$12/mo · 16.7%)

ⓘ 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 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥111°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 98% 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
$22,619
− Mortgage interest
−$10,559
− Property taxes
−$888
− Insurance
−$942
− Repairs & maintenance
−$1,810
− Management
−$1,810
− Depreciation
−$5,484
Taxable income
$1,127
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$270
After-tax cash flow
$3,906/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
Vernon Parish
NCES district ID
2201830
Math proficiency
35% ▼ -42.00%
Reading proficiency
51% ▼ -32.00%
Median HH income
$44,822
Composite
36.42/100
National rank
#4674
State rank
#18 of 98 in LA

Livability — Anacoco

Score
69/100
State rank
#81
US rank
#9004

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anacoco, LA
Population (ZIP)
3,792

Population outlook (Vernon County) Hauer SSP2

Today (2025)
45,401 people
By 2030
43,015 · -5.3%
By 2040
38,171 · -15.9%
By 2050
34,087 · -24.9%
By 2075
28,267 · -37.7%
By 2100
25,486 · -43.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 8% Two or more races 6% Native American 2% Asian 2%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 5% Slovak 1% Portuguese 1%
Foreign-born
4% · Canada
Languages at home
96% English-only · Spanish 2% Tagalog/Filipino 1%

Political lean MEDSL · Vernon

2024 margin
Solid R (+67.9) · D 15.6% · R 83.4% · Other 1.0%
2008→2024 swing
-14.5pp toward R · 2008: -53.4pp · 2024: -67.9pp
All cycles
2024: R+67.9 2020: R+64.9 2016: R+65.0 2012: R+57.5 2008: R+53.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 8.17%
Current HPI
186.1416
Rent YoY
Metro
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+132.7% since first listed
7 events — show timeline
  • 2026-06-15 Price Changed $188,500 GFPAR
  • 2026-05-29 Price Changed $190,000 GFPAR
  • 2026-04-27 Listed $195,000 GFPAR
  • 2024-07-16 Price Changed $174,900 GFPAR
  • 2024-06-25 Listed $177,500 GFPAR
  • 2023-07-28 Sold (Public Records) $115,000 Public Records
  • 2022-08-31 Sold (Public Records) $81,000 Public Records

Property tax history

+11.8%/yr

Latest (2025): $888 · -1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…