CashFlowRE
Sign in Sign up
25175 Patureau Ln
C+ Composite 60.17
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Livability +2.4/5.0
  • ARV discount +0.3/15.0
  • Appreciation +0.0/10.0

$40,000

25175 Patureau Ln · Crescent, LA 70764
3 bd · 2.0 ba · 864 sqft · SingleFamily · 310 Days on market
Built 1900 4,748 sqft lot $46/sqft · 16% above area Est $35k · 16% over ↓ 43% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nice investment property in the heart of PLAQUEMINE! Compact 60'x79' lot with plenty of potential for rental income, resale, or future development. Convenient location and affordable entry point. READY FOR YOUR VISION1

Key facts

  • Future development
  • Investment property
  • Convenient location

Tags

INVESTMENT PROPERTYPOTENTIAL FOR RENTAL INCOMEFUTURE DEVELOPMENTCONVENIENT LOCATION

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 3-bed/2.0-bath single-family listed at $40k.

Deal economics

  • At list price, monthly cash flow is $882 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $40k).
  • Recommended offer: $35k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 48/100 on livability (#442 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A; Watch: schools F, amenities F, commute F.
  • Iberville Parish (rural): math 23% / reading 34% proficiency, ranked #45 of 98 in LA (top 46%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 128 active listings in the ZIP; 117 units permitted in Iberville Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $277 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Iberville County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 310 days — a 12% lower offer ($35k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $30k (43%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $35,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 310 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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.
  8. 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.
  9. 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
3.97%
Cap rate
36.51%
Cash-on-cash
107.90%
DSCR
5.80
GRM
2.1

CMA / ARV

ARV (median comp)
$34,504
List price
$40,000
Delta
15.93%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
95.4%
Equity multiple
5.44×
Total profit
$49,769
Equity at exit
$5,964
10-year hold
IRR
98.1%
Equity multiple
11.36×
Total profit
$115,998
Equity at exit
$3,458

Cash invested: $11,200 (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 70764

Home prices YoY
-20.1%
Active inventory
128
Price-to-rent
2.1×

Monthly cashflow live

Estimated rent
$1,587 medium interval (Pro) →
Mortgage (P&I)
$210
Tax from tax record
$21 /mo · $246/yr
Insurance
$17
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$333
Net cashflow
$882

Break-even live

Break-even rent $471
Max offer price $40,000
Occupancy floor 39%

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
$10,000
Closing costs
$1,200
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 19 events

  1. 2026-06-18
    days on market $40,000 Active 310 DOM
  2. 2026-06-17
    days on market $40,000 Active 309 DOM
  3. 2026-06-16
    days on market $40,000 Active 308 DOM
  4. 2026-06-15
    days on market $40,000 Active 307 DOM
  5. 2026-06-14
    days on market $40,000 Active 305 DOM
  6. 2026-06-13
    days on market $40,000 Active 304 DOM
  7. 2026-06-10
    days on market $40,000 Active 302 DOM
  8. 2026-06-09
    days on market $40,000 Active 301 DOM
  9. 2026-06-08
    days on market $40,000 Active 300 DOM
  10. 2026-06-07
    days on market $40,000 Active 299 DOM
  11. 2026-06-03
    days on market $40,000 Active 295 DOM
  12. 2026-06-02
    days on market $40,000 Active 294 DOM
  13. 2026-06-01
    days on market $40,000 Active 293 DOM
  14. 2026-05-31
    days on market $40,000 Active 292 DOM
  15. 2026-05-31
    days on market $40,000 Active 291 DOM
  16. 2025-09-11
    price $40,000 218-char remark
    Show marketing remark (230 chars)

    Nice investment property in the heart of PLAQUEMINE! Compact 60’x79’ lot with plenty of potential for rental income, resale, or future development. Convenient location and affordable entry point. READY FOR YOUR VISION1

  17. 2025-09-11
    price $40,000 230-char remark
    Show marketing remark (230 chars)

    Nice investment property in the heart of PLAQUEMINE! Compact 60’x79’ lot with plenty of potential for rental income, resale, or future development. Convenient location and affordable entry point. READY FOR YOUR VISION1

  18. 2025-08-12
    listed $70,000 Active 218-char remark
    Show marketing remark (230 chars)

    Nice investment property in the heart of PLAQUEMINE! Compact 60’x79’ lot with plenty of potential for rental income, resale, or future development. Convenient location and affordable entry point. READY FOR YOUR VISION1

  19. 2025-08-12
    listed $70,000 Active 230-char remark
    Show marketing remark (230 chars)

    Nice investment property in the heart of PLAQUEMINE! Compact 60’x79’ lot with plenty of potential for rental income, resale, or future development. Convenient location and affordable entry point. READY FOR YOUR VISION1

ⓘ 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
$246 · $21/mo
Projected year-2 tax
$246 · $21/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 1/10 Low FEMA zone A · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$19,049
− Mortgage interest
−$2,241
− Property taxes
−$246
− Insurance
−$1,702
− Repairs & maintenance
−$1,524
− Management
−$1,524
− Depreciation
−$1,164
Taxable income
$10,648
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,556
After-tax cash flow
$8,027/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
Iberville Parish
NCES district ID
2200750
Math proficiency
23% ▼ -43.00%
Reading proficiency
34% ▼ -35.00%
Median HH income
$44,386
Composite
24.38/100
National rank
#7690
State rank
#45 of 98 in LA

Livability — Crescent

Score
48/100
State rank
#442
US rank
#26189

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Crescent, LA
Population (ZIP)
15,046

Population outlook (Iberville County) Hauer SSP2

Today (2025)
33,056 people
By 2030
32,819 · -0.7%
By 2040
32,043 · -3.1%
By 2050
30,956 · -6.4%
By 2075
28,314 · -14.3%
By 2100
23,559 · -28.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 50% Black 39% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Lithuanian 13% Slovak 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% French/Haitian/Cajun 1%

Political lean MEDSL · Iberville

2024 margin
Toss-up / Even · D 48.9% · R 49.6% · Other 1.5%
2008→2024 swing
-11.9pp toward R · 2008: 11.2pp · 2024: -0.7pp
All cycles
2024: R+0.7 2020: D+3.7 2016: D+6.3 2012: D+13.4 2008: D+11.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -45.08%
Current HPI
178.9188
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

-42.9% since first listed
4 events — show timeline
  • 2025-09-11 Price Changed $40,000 AcadianaMLS
  • 2025-09-11 Price Changed $40,000 GBRMLS
  • 2025-08-12 Listed $70,000 GBRMLS
  • 2025-08-12 Listed $70,000 AcadianaMLS

Property tax history

+0.0%/yr

Latest (2024): $246 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…