CashFlowRE
Sign in Sign up
317 Thoroughbred Park Dr
B- Composite 69.54
Why this score? — see what drove the B- 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.5/10.0
  • ARV discount +7.5/15.0
  • Schools +3.4/10.0
  • Livability +3.4/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$124,200

317 Thoroughbred Park Dr · Lafourche Crossing, LA 70301
4 bd · 3.5 ba · 2,160 sqft · Other public records · 223 Days on market
Built 1990 0.38 ac lot $58/sqft · 47% below area ↓ 8% since listing

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

Listing remarks MLS

HUD OWNED PROPERTY CASE # 221-539489. SOLD AS-IS WITH NO REPAIRS PRIOR TO CLOSING NO EXCEPTION. $100 down payment for eligible owner occupants using FHA financing. Contact office to submit your offer today.

Key facts

  • 0.38 acre lot
  • Built 1990
  • Listed 223 days

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/3.5-bath other listed at $124k.

Deal economics

  • At list price, monthly cash flow is $397 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $124k).
  • Recommended offer: $109k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#84 in LA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: schools D+, amenities F, commute F.
  • Lafourche Parish (other): math 31% / reading 49% proficiency, ranked #22 of 98 in LA (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.9%/yr); 513 active listings in the ZIP; 319 units permitted in Lafourche Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($58k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $859 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 2.9% rent growth), your $35k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 223 days — a 12% lower offer ($109k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 22y ago; this cycle's ask has dropped $101k (45%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $120/mo.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $109,296 (12.0% below list)

Questions for the listing agent

  1. It's been on market 223 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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.
  7. 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.
  8. 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
1.45%
Cap rate
11.29%
Cash-on-cash
17.83%
DSCR
1.79
GRM
5.8

CMA / ARV

ARV (median comp)
$364,637
List price
$124,200
Delta
-65.94%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.9% rent growth · sell at horizon

5-year hold
IRR
3.8%
Equity multiple
1.15×
Total profit
$5,084
Equity at exit
$18,519
10-year hold
IRR
13.3%
Equity multiple
2.06×
Total profit
$36,737
Equity at exit
$10,739

Cash invested: $34,776 (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 70301

Rents YoY
2.9%
Active inventory
513
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,797 medium interval (Pro) →
Mortgage (P&I)
$651
Tax from tax record
$200 /mo · $2,400/yr
Insurance
$52
Flood insurance flood zone
−$120 /mo · $1,442/yr
HOA
$0
Vacancy / Maint / Mgmt
$377
Net cashflow
$397

Break-even live

Break-even rent $1,295
Max offer price $124,200
Occupancy floor 73%

Sensitivity live

Price -10% $467 -5% $432 +0% $397 +5% $361 +10% $326
Rent -10% $255 -5% $326 +0% $397 +5% $468 +10% $539
Rate -1.0pp $459 -0.5pp $428 base $397 +0.5pp $364 +1.0pp $332

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
$31,050
Closing costs
$3,726
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 15 events

  1. 2026-05-15
    status Pending 206-char remark
    Show marketing remark (206 chars)

    HUD OWNED PROPERTY CASE # 221-539489. SOLD AS-IS WITH NO REPAIRS PRIOR TO CLOSING NO EXCEPTION. $100 down payment for eligible owner occupants using FHA financing. Contact office to submit your offer today.

  2. 2026-05-15
    status Pending 206-char remark
    Show marketing remark (206 chars)

    HUD OWNED PROPERTY CASE # 221-539489. SOLD AS-IS WITH NO REPAIRS PRIOR TO CLOSING NO EXCEPTION. $100 down payment for eligible owner occupants using FHA financing. Contact office to submit your offer today.

  3. 2026-02-23
    price $124,200 206-char remark
    Show marketing remark (206 chars)

    HUD OWNED PROPERTY CASE # 221-539489. SOLD AS-IS WITH NO REPAIRS PRIOR TO CLOSING NO EXCEPTION. $100 down payment for eligible owner occupants using FHA financing. Contact office to submit your offer today.

  4. 2026-02-23
    price $124,200 206-char remark
    Show marketing remark (206 chars)

    HUD OWNED PROPERTY CASE # 221-539489. SOLD AS-IS WITH NO REPAIRS PRIOR TO CLOSING NO EXCEPTION. $100 down payment for eligible owner occupants using FHA financing. Contact office to submit your offer today.

  5. 2025-12-27
    price $189,000 206-char remark
    Show marketing remark (206 chars)

    HUD OWNED PROPERTY CASE # 221-539489. SOLD AS-IS WITH NO REPAIRS PRIOR TO CLOSING NO EXCEPTION. $100 down payment for eligible owner occupants using FHA financing. Contact office to submit your offer today.

  6. 2025-12-27
    price $189,000 206-char remark
    Show marketing remark (206 chars)

    HUD OWNED PROPERTY CASE # 221-539489. SOLD AS-IS WITH NO REPAIRS PRIOR TO CLOSING NO EXCEPTION. $100 down payment for eligible owner occupants using FHA financing. Contact office to submit your offer today.

  7. 2025-11-25
    price $207,000 206-char remark
    Show marketing remark (206 chars)

    HUD OWNED PROPERTY CASE # 221-539489. SOLD AS-IS WITH NO REPAIRS PRIOR TO CLOSING NO EXCEPTION. $100 down payment for eligible owner occupants using FHA financing. Contact office to submit your offer today.

  8. 2025-11-25
    price $207,000 206-char remark
    Show marketing remark (206 chars)

    HUD OWNED PROPERTY CASE # 221-539489. SOLD AS-IS WITH NO REPAIRS PRIOR TO CLOSING NO EXCEPTION. $100 down payment for eligible owner occupants using FHA financing. Contact office to submit your offer today.

  9. 2025-10-04
    listed $225,000 Active 206-char remark
    Show marketing remark (206 chars)

    HUD OWNED PROPERTY CASE # 221-539489. SOLD AS-IS WITH NO REPAIRS PRIOR TO CLOSING NO EXCEPTION. $100 down payment for eligible owner occupants using FHA financing. Contact office to submit your offer today.

  10. 2025-10-04
    listed $225,000 Active 206-char remark
    Show marketing remark (206 chars)

    HUD OWNED PROPERTY CASE # 221-539489. SOLD AS-IS WITH NO REPAIRS PRIOR TO CLOSING NO EXCEPTION. $100 down payment for eligible owner occupants using FHA financing. Contact office to submit your offer today.

  11. 2024-07-05
    listed $294,400
  12. 2024-04-27
    listed $294,400
  13. 2024-04-08
    listed $294,400
  14. 2014-08-29
    soldstatus $190,000
  15. 2004-03-04
    listed $134,900

ⓘ 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
$2,400 · $200/mo
Projected year-2 tax
$2,400 · $200/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone A · 23% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$21,567
− Mortgage interest
−$6,957
− Property taxes
−$2,400
− Insurance
−$2,063
− Repairs & maintenance
−$1,725
− Management
−$1,725
− Depreciation
−$3,613
Taxable income
$3,083
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$740
After-tax cash flow
$4,020/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
Lafourche Parish
NCES district ID
2200900
Math proficiency
31% ▼ -43.00%
Reading proficiency
49% ▼ -32.00%
Median HH income
$49,703
Composite
34.4/100
National rank
#5205
State rank
#22 of 98 in LA

Livability — Lafourche Crossing

Score
68/100
State rank
#84
US rank
#9474

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lafourche Crossing, LA
County
Lafourche Parish · 50,095 people
Metro
Houma-Thibodaux, LA
Population (ZIP)
50,095
Household income
$58,394
Rent vs Own
25.4% rent · 74.6% own
Severe rent burden
1513.0

Population outlook (Lafourche County) Hauer SSP2

Today (2025)
102,122 people
By 2030
103,361 · +1.2%
By 2040
104,401 · +2.2%
By 2050
102,795 · +0.7%
By 2075
95,599 · -6.4%
By 2100
82,303 · -19.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Black 20% Hispanic / Latino 5% Two or more races 5% Native American 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 18% Italian 1% Slovak 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · French/Haitian/Cajun 2% Spanish 2%

Political lean MEDSL · Lafourche

2024 margin
Solid R (+62.1) · D 18.4% · R 80.4% · Other 1.2%
2008→2024 swing
-16.1pp toward R · 2008: -46.0pp · 2024: -62.1pp
All cycles
2024: R+62.1 2020: R+60.3 2016: R+56.5 2012: R+48.5 2008: R+46.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -98.35%
Current HPI
124.5559
Rent YoY
▲ 2.90%
Metro
Houma-Thibodaux, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

-7.9% since first listed
15 events — show timeline
  • 2026-05-15 Pending AcadianaMLS
  • 2026-05-15 Pending GBRMLS
  • 2026-02-23 Price Changed $124,200 AcadianaMLS
  • 2026-02-23 Price Changed $124,200 GBRMLS
  • 2025-12-27 Price Changed $189,000 AcadianaMLS
  • 2025-12-27 Price Changed $189,000 GBRMLS
  • 2025-11-25 Price Changed $207,000 AcadianaMLS
  • 2025-11-25 Price Changed $207,000 GBRMLS
  • 2025-10-04 Listed $225,000 GBRMLS
  • 2025-10-04 Listed $225,000 AcadianaMLS
  • 2024-07-05 Listed $294,400 AcadianaMLS
  • 2024-04-27 Listed $294,400 AcadianaMLS
  • 2024-04-08 Listed $294,400 AcadianaMLS
  • 2014-08-29 Sold (Public Records) $190,000 Public Records
  • 2004-03-04 Listed $134,900 AcadianaMLS

Property tax history

+7.2%/yr

Latest (2024): $2,400 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…