CashFlowRE
Sign in Sign up
575 Main St
D Composite 42.86
Why this score? — see what drove the D 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 +16.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.1/10.0
  • Livability +3.6/5.0
  • 1% rule +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$195,000

575 Main St · Arnaudville, LA 70512
3 bd · 2.0 ba · 1,600 sqft · Other · 22 Days on market
Built 1954 9,583 sqft lot

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

Listing remarks MLS

Need a home for your family, this 1,600 square foot home is waiting for you. Priced right, with just a little TLC your home will be adorable. Ready to move in at a reasonable price. 3 bedroom 2 bath in city limits of Arnaudville.Walking distance to Dr.office,Russells,Little Big Cup and much more.Very motivated seller.

Key facts

  • 9,583 sq ft lot
  • Parking
  • Built 1954

Property features AI

Finance

  • HOA & community: Nearby medical facility

Exterior

  • Parking: Carport (covered, 1 space)
  • Utilities: City gas; Public sewer; Electric service by Entergy
  • Home design: Single family residence; City street frontage; Paved road frontage; Residential zoning
  • Construction: Composition roof; Asbestos siding; HardiPlank-type siding; Frame construction
  • Exterior features: Exterior lighting; Walk-to waterfront access

Interior

  • Kitchen: Dishwasher; Disposal; Gas stove
  • Flooring: Wood; Wood laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (natural gas); Central air conditioning
  • Interior features: Crown molding; Double vanity; Separate shower; Cultured marble counters; Granite counters; Lighting (exterior lighting noted under exterior); Wood window frames
  • Laundry & utility: Electric dryer hookup; Gas dryer hookup

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 other listed at $195k.

Deal economics

  • At list price, monthly cash flow is $110 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $160k (17.9% below list).
  • Recommended offer: $160k (17.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 71/100 on livability (#52 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, crime B; Watch: amenities F, commute F, employment F.
  • St. Landry Parish (town): math 20% / reading 33% proficiency, ranked #54 of 98 in LA (top 55%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Grand Coteau Elementary School (math 12% / reading 22%, grade F, #487 of 646 statewide, top 78%, 273 students, 66% FRL); Arnaudville Middle School (math 22% / reading 41%, grade F, #108 of 218 statewide, top 50%, 177 students, 69% FRL); Beau Chene High School (math 22% / reading 29%, grade F, #149 of 265 statewide, top 56%, 891 students, 58% FRL).
  • Market conditions: 67 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 142 units permitted in St. Landry Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • St. Landry County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($192k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 11y ago; this cycle's ask is 136% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $64k; list at $195k implies a 205% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $160,000 (17.9% below list)

Questions for the listing agent

  1. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  5. 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.
  6. 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.
  7. 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
0.82%
Cap rate
6.97%
Cash-on-cash
2.41%
DSCR
1.11
GRM
10.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-12.5%
Equity multiple
0.55×
Total profit
$-24,698
Equity at exit
$29,075
10-year hold
IRR
-3.5%
Equity multiple
0.76×
Total profit
$-12,885
Equity at exit
$16,860

Cash invested: $54,600 (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 70512

Home prices YoY
-28.6%
Active inventory
67
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,600 medium interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$50 /mo · $604/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$336
Net cashflow
$110

Break-even live

Break-even rent $1,461
Max offer price $195,000
Occupancy floor 88%

Sensitivity live

Price -10% $220 -5% $165 +0% $110 +5% $55 +10% $-1
Rent -10% $-17 -5% $47 +0% $110 +5% $173 +10% $236
Rate -1.0pp $208 -0.5pp $159 base $110 +0.5pp $59 +1.0pp $8

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
$48,750
Closing costs
$5,850
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
254 Union St Arnaudville, LA 2.0 2.0 1415 $1,600 $1.13 15d 1 0.46mi

Listing history 22 events

  1. 2026-06-21
    days on market $195,000 Active 22 DOM
  2. 2026-06-21
    days on market $195,000 Active 21 DOM
  3. 2026-06-18
    days on market $195,000 Active 19 DOM
  4. 2026-06-17
    days on market $195,000 Active 18 DOM
  5. 2026-06-16
    days on market $195,000 Active 17 DOM
  6. 2026-06-15
    days on market $195,000 Active 16 DOM
  7. 2026-06-13
    days on market $195,000 Active 14 DOM
  8. 2026-06-12
    days on market $195,000 Active 13 DOM
  9. 2026-06-09
    days on market $195,000 Active 10 DOM
  10. 2026-06-08
    days on market $195,000 Active 9 DOM
  11. 2026-06-07
    days on market $195,000 Active 8 DOM
  12. 2026-06-07
    pricedays on market $195,000 Active 7 DOM
  13. 2026-06-04
    days on market $203,000 Active 4 DOM
  14. 2026-06-02
    days on market $203,000 Active 3 DOM
  15. 2026-06-01
    days on market $203,000 Active 2 DOM
  16. 2026-05-31
    statusdays on market $203,000 Active 1 DOM
  17. 2026-05-26
    historical $203,000
  18. 2026-02-11
    soldstatus $64,000
  19. 2026-02-10
    soldstatus $64,000 Sold 319-char remark
    Show marketing remark (319 chars)

    Need a home for your family, this 1,600 square foot home is waiting for you. Priced right, with just a little TLC your home will be adorable. Ready to move in at a reasonable price. 3 bedroom 2 bath in city limits of Arnaudville.Walking distance to Dr.office,Russells,Little Big Cup and much more.Very motivated seller.

  20. 2026-01-23
    status Pending 319-char remark
    Show marketing remark (319 chars)

    Need a home for your family, this 1,600 square foot home is waiting for you. Priced right, with just a little TLC your home will be adorable. Ready to move in at a reasonable price. 3 bedroom 2 bath in city limits of Arnaudville.Walking distance to Dr.office,Russells,Little Big Cup and much more.Very motivated seller.

  21. 2026-01-05
    listed $82,500 Active 319-char remark
    Show marketing remark (319 chars)

    Need a home for your family, this 1,600 square foot home is waiting for you. Priced right, with just a little TLC your home will be adorable. Ready to move in at a reasonable price. 3 bedroom 2 bath in city limits of Arnaudville.Walking distance to Dr.office,Russells,Little Big Cup and much more.Very motivated seller.

  22. 2015-11-14
    listed $89,000

ⓘ 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
$604 · $50/mo
Projected year-2 tax
$1,072 · $89/mo
Expected delta
+$469/yr (+$39/mo · 77.6%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 19 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 · 1 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
$19,200
− Mortgage interest
−$10,923
− Property taxes
−$604
− Insurance
−$975
− Repairs & maintenance
−$1,536
− Management
−$1,536
− Depreciation
−$5,673
Taxable loss
−$2,047
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$491
After-tax cash flow
$1,809/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
St. Landry Parish
NCES district ID
2201560
Math proficiency
20% ▼ -43.00%
Reading proficiency
33% ▼ -35.00%
Median HH income
$32,635
Composite
21.59/100
National rank
#8303
State rank
#54 of 98 in LA

Livability — Arnaudville

Score
71/100
State rank
#52
US rank
#7309

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Arnaudville, LA
Population (ZIP)
10,703

Population outlook (St. Landry County) Hauer SSP2

Today (2025)
83,114 people
By 2030
82,110 · -1.2%
By 2040
79,445 · -4.4%
By 2050
75,855 · -8.7%
By 2075
65,684 · -21.0%
By 2100
51,739 · -37.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Black 21% Hispanic / Latino 2% Two or more races 2%
Common ancestry
Lithuanian 21% Iranian 1% Italian 1%
Foreign-born
1% · Canada
Languages at home
88% English-only · French/Haitian/Cajun 10% Spanish 2%

Political lean MEDSL · St. Landry

2024 margin
R (+18.8) · D 40.0% · R 58.9% · Other 1.1%
2008→2024 swing
-15.6pp toward R · 2008: -3.2pp · 2024: -18.8pp
All cycles
2024: R+18.8 2020: R+14.1 2016: R+11.9 2012: R+4.3 2008: R+3.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -53.35%
Current HPI
132.9236
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

+128.1% since first listed
6 events — show timeline
  • 2026-05-26 Coming Soon $203,000 AcadianaMLS
  • 2026-02-11 Sold (Public Records) $64,000 Public Records
  • 2026-02-10 Sold (MLS) $64,000 AcadianaMLS
  • 2026-01-23 Pending AcadianaMLS
  • 2026-01-05 Listed $82,500 AcadianaMLS
  • 2015-11-14 Listed $89,000 AcadianaMLS

Property tax history

+1.4%/yr

Latest (2025): $604 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…