1137 Waller DrHaynesvilleLA71038
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 1137 Waller Dr, Haynesville, LA, 71038 in Haynesville at $120,000 earns $926/mo in rent and nets $183/mo after the $540/mo payment, a 9.26% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $33,154 over five years. Ziffy Mortgage underwrites this on a 1.71 DSCR without U.S. credit history. With $1,105/yr in principal paydown, total projected return reaches $57,237.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.3% | 6.2% |
| Monthly Cash Flow | $183 | $450 |
City averages based on Haynesville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $926 |
| Total Monthly Debt Service | $696 |
| DSCR Ratio | 1.33x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1965
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 71038, Haynesville, LA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,708 (100%) |
| Owner Occupied HU | 1,004 (58.8%) |
| Renter Occupied HU | 446 (26.1%) |
| Vacant Housing Units | 258 (15.1%) |
| Median Home Value | $84,381 |
| Average Home Value | $108,419 |
Housing Distribution
Address Breakdown
Residential
1,736
Single Family
1,617
Multi-Family
119
Businesses
159
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 1965
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 71038, Haynesville, LA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,708 (100%) |
| Owner Occupied HU | 1,004 (58.8%) |
| Renter Occupied HU | 446 (26.1%) |
| Vacant Housing Units | 258 (15.1%) |
| Median Home Value | $84,381 |
| Average Home Value | $108,419 |
Housing Distribution
Address Breakdown
Residential
1,736
Single Family
1,617
Multi-Family
119
Businesses
159
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Barbara Listle • Coldwell Banker Group One Realty
Mls Name: NELAR
Mls ID: #214614