1701 N Pine StVivianLA71082
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1701 N Pine St, Vivian, LA, 71082 in Vivian. Priced at $189,900, it generates $1,825/mo in gross rent and $649/mo in net monthly cash flow, a 11.53% yield that comfortably supports the 2.14 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,786. Five-year appreciation: $52,466. Equity from principal paydown: $1,749/yr. Total projected cumulative return: $113,790.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.5% | 8.0% |
| Monthly Cash Flow | $649 | $400 |
City averages based on Vivian market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,825 |
| Total Monthly Debt Service | $1,101 |
| DSCR Ratio | 1.66x |
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 1940
1.90 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 71082, Vivian, LA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,138 (100%) |
| Owner Occupied HU | 1,254 (58.7%) |
| Renter Occupied HU | 580 (27.1%) |
| Vacant Housing Units | 304 (14.2%) |
| Median Home Value | $94,444 |
| Average Home Value | $124,258 |
Housing Distribution
Address Breakdown
Residential
2,050
Single Family
1,944
Multi-Family
106
Businesses
224
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 1940
1.90 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 71082, Vivian, LA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,138 (100%) |
| Owner Occupied HU | 1,254 (58.7%) |
| Renter Occupied HU | 580 (27.1%) |
| Vacant Housing Units | 304 (14.2%) |
| Median Home Value | $94,444 |
| Average Home Value | $124,258 |
Housing Distribution
Address Breakdown
Residential
2,050
Single Family
1,944
Multi-Family
106
Businesses
224
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sage Easter • Berkshire Hathaway HomeServices Ally Real Estate
Mls Name: NTREIS
Mls ID: #21133615
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.