30409 N Willow StLivingstonLA70754
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 30409 N Willow St, Livingston, LA, 70754 in Livingston: $1,980/mo in rent, $515/mo net, 10.05% gross yield, all on a $236,500 acquisition. The 1.86 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $65,341 in value, and $2,178/yr in principal paydown steadily builds equity. Projected total cumulative return: $122,864.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 9.0% |
| Monthly Cash Flow | $515 | $1,750 |
City averages based on Livingston market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,980 |
| Total Monthly Debt Service | $1,371 |
| DSCR Ratio | 1.44x |
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 1975
2 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 70754, Livingston, LA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,195 (100%) |
| Owner Occupied HU | 3,842 (74.0%) |
| Renter Occupied HU | 877 (16.9%) |
| Vacant Housing Units | 476 ( 9.2%) |
| Median Home Value | $237,811 |
| Average Home Value | $275,360 |
Housing Distribution
Address Breakdown
Residential
4,530
Single Family
4,488
Multi-Family
42
Businesses
250
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 1975
2 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 70754, Livingston, LA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,195 (100%) |
| Owner Occupied HU | 3,842 (74.0%) |
| Renter Occupied HU | 877 (16.9%) |
| Vacant Housing Units | 476 ( 9.2%) |
| Median Home Value | $237,811 |
| Average Home Value | $275,360 |
Housing Distribution
Address Breakdown
Residential
4,530
Single Family
4,488
Multi-Family
42
Businesses
250
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jeff Furniss • Coldwell Banker ONE
Mls Name: ROAM MLS
Mls ID: #2026000916