CashFlowRE
Sign in Sign up
280 Mckinley St
B- Composite 67.79
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 +26.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.8/10.0
  • 1% rule +6.3/10.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$125,900

280 Mckinley St · Houma, LA 70364
3 bd · 2.0 ba · 1,369 sqft · SingleFamily public records · 12 Days on market
Built 1945 5,227 sqft lot $92/sqft · 25% below area Est $168k · 25% under

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

Listing remarks MLS

Discover the charm of 280 McKinley St, Houma, LA, a delightful 3-bedroom, 2-bathroom cottage perfect for first-time buyers or investors. This home is nestled in a peaceful neighborhood, offering a cozy and inviting atmosphere. The bright and airy living spaces create a warm and welcoming environment, perfect for relaxing and entertaining. The beautiful exterior showcases classic cottage charm, making this home stand out. Its convenient location provides easy access to local amenities and schools, making daily errands a breeze. This property is not only ideal for those looking to settle into their first home but also offers excellent rental potential for investors. With its charming appeal and strategic location, 280 McKinley St is an opportunity not to be missed. Make this lovely cottage your own and enjoy all the benefits it has to offer. Schedule a viewing today and see why this home is the perfect choice for you.

Key facts

  • 5,227 sq ft lot
  • 2 parking spots
  • Built 1945

Property features AI

Finance

  • Other: Located in the Wright Place subdivision

Exterior

  • Parking: 2 parking spaces
  • Utilities: Public water
  • Home design: Detached single-family residence; Residential property
  • Construction: Asbestos construction materials; Block foundation; Built (year not provided)
  • Exterior features: Public water; Lot dimensions approximately 60 x 86; Lot area about 0.12 acres

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Central heating; Central air conditioning

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 $126k.

Deal economics

  • At list price, monthly cash flow is $319 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $126k).
  • Cap rate 9.3% vs local median 4.0% in Houma — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 64/100 on livability (#165 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: employment D, crime D-, amenities F.
  • Terrebonne Parish (other): math 32% / reading 46% proficiency, ranked #23 of 98 in LA (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 312 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 300 units permitted in Terrebonne Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $870 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 17 sale attempts since 17y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $125,900

Questions for the listing agent

  1. Built in 1945 — 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. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.13%
Cap rate
9.34%
Cash-on-cash
10.87%
DSCR
1.48
GRM
7.4

CMA / ARV

ARV (median comp)
$168,209
List price
$125,900
Delta
-23.90%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
513 Wilson Ave 0.32mi 2/2.0 (-1) 1,409 (+3%) 3mo $214,500 $152 72
517 Point St 0.66mi 3/2.0 1,368 (-0%) 4mo $49,900 $36 66
115 Polk St 0.44mi 3/2.0 1,446 (+6%) 5mo $120,000 $83 66
215 Levron St 0.47mi 3/2.0 1,445 (+6%) 4mo $75,000 $52 66
402 Wilson Ave 0.29mi 2/2.0 (-1) 1,474 (+8%) 4mo $62,500 $42 65
248 T Leigh Dr 0.69mi 3/2.0 1,391 (+2%) 3mo $162,000 $116 63
212 Pear St 0.28mi 3/2.0 1,551 (+13%) 8mo $189,000 $122 58
249 J Patrick Dr 0.73mi 3/2.0 1,322 (-3%) 5mo $220,000 $166 56
140 Saxony Dr 0.68mi 2/2.0 (-1) 1,306 (-5%) 7mo $179,500 $137 50
522 Eliza St 0.59mi 4/2.0 (+1) 1,203 (-12%) 1mo $90,000 $75 46
109 Saxony Dr 0.63mi 2/1.0 (-1) 1,280 (-6%) 7mo $167,000 $130 45
123 Adoue St 0.65mi 3/2.0 1,554 (+14%) 4mo $62,000 $40 44

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
-0.1%
Equity multiple
1.00×
Total profit
$-82
Equity at exit
$18,772
10-year hold
IRR
9.6%
Equity multiple
1.74×
Total profit
$26,032
Equity at exit
$10,886

Cash invested: $35,252 (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 70364

Active inventory
312
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,417 high interval (Pro) →
Mortgage (P&I)
$660
Tax from tax record
$88 /mo · $1,052/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$298
Net cashflow
$319

Break-even live

Break-even rent $1,013
Max offer price $125,900
Occupancy floor 72%

Sensitivity live

Price -10% $391 -5% $355 +0% $319 +5% $284 +10% $248
Rent -10% $207 -5% $263 +0% $319 +5% $375 +10% $431
Rate -1.0pp $383 -0.5pp $351 base $319 +0.5pp $287 +1.0pp $254

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
$31,475
Closing costs
$3,777
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
735 A School St Unit A Houma, LA 3.0 2.0 1450 $1,600 $1.10 44d 1 0.68mi
717 Wood St Houma, LA 3.0 2.0 1534 $1,300 $0.85 44d 1 0.72mi
179 Garnet St Unit B Houma, LA 3.0 1.0 1100 $1,200 $1.09 44d 1 0.83mi
1140 Church St Unit B Houma, LA 2.0 1.0 1000 $1,150 $1.15 44d 1 0.89mi
110 Marcel Ln Unit A Houma, LA 2.0 1.0 908 $1,350 $1.49 44d 1 0.94mi
108 Marcel Ln Unit B Houma, LA 2.0 1.0 908 $1,350 $1.49 44d 1 0.99mi

Listing history 47 events

  1. 2026-06-21
    days on market $125,900 Active 12 DOM
  2. 2026-06-19
    days on market $125,900 Active 10 DOM
  3. 2026-06-18
    days on market $125,900 Active 9 DOM
  4. 2026-06-17
    price $125,900 Active 8 DOM
    Show marketing remark (929 chars)

    Discover the charm of 280 McKinley St, Houma, LA, a delightful 3-bedroom, 2-bathroom cottage perfect for first-time buyers or investors. This home is nestled in a peaceful neighborhood, offering a cozy and inviting atmosphere. The bright and airy living spaces create a warm and welcoming environment, perfect for relaxing and entertaining. The beautiful exterior showcases classic cottage charm, making this home stand out. Its convenient location provides easy access to local amenities and schools, making daily errands a breeze. This property is not only ideal for those looking to settle into their first home but also offers excellent rental potential for investors. With its charming appeal and strategic location, 280 McKinley St is an opportunity not to be missed. Make this lovely cottage your own and enjoy all the benefits it has to offer. Schedule a viewing today and see why this home is the perfect choice for you.

  5. 2026-06-17
    days on market $128,000 Active 8 DOM
    Show marketing remark (929 chars)

    Discover the charm of 280 McKinley St, Houma, LA, a delightful 3-bedroom, 2-bathroom cottage perfect for first-time buyers or investors. This home is nestled in a peaceful neighborhood, offering a cozy and inviting atmosphere. The bright and airy living spaces create a warm and welcoming environment, perfect for relaxing and entertaining. The beautiful exterior showcases classic cottage charm, making this home stand out. Its convenient location provides easy access to local amenities and schools, making daily errands a breeze. This property is not only ideal for those looking to settle into their first home but also offers excellent rental potential for investors. With its charming appeal and strategic location, 280 McKinley St is an opportunity not to be missed. Make this lovely cottage your own and enjoy all the benefits it has to offer. Schedule a viewing today and see why this home is the perfect choice for you.

  6. 2026-06-16
    days on market $128,000 Active 7 DOM
  7. 2026-06-15
    days on market $128,000 Active 6 DOM
  8. 2026-06-14
    days on market $128,000 Active 4 DOM
  9. 2026-06-13
    days on market $128,000 Active 3 DOM
  10. 2026-06-10
    days on marketlisting id $128,000 Active 1 DOM
  11. 2026-06-01
    days on market $128,000 Active 608 DOM
  12. 2026-05-31
    days on market $128,000 Active 607 DOM
  13. 2026-05-30
    days on market $128,000 Active 606 DOM
  14. 2025-09-08
    price $128,000 929-char remark
  15. 2025-09-08
    price $128,000 929-char remark
  16. 2025-06-24
    status Active 929-char remark
  17. 2025-06-17
    price $136,000 929-char remark
  18. 2025-03-06
    status Pending 929-char remark
  19. 2025-02-25
    price $136,000 929-char remark
  20. 2025-01-31
    price $120,000 929-char remark
  21. 2024-12-11
    listed $120,000 Active 929-char remark
  22. 2024-12-11
    historical 929-char remark
  23. 2024-12-11
    price $120,000 929-char remark
  24. 2024-06-13
    listed $130,000 Active 929-char remark
  25. 2024-06-13
    listed $130,000 Active 929-char remark
  26. 2024-05-01
    historical
  27. 2024-02-20
    price $134,000
  28. 2024-02-02
    price $133,500
  29. 2023-10-09
    listed $134,000
  30. 2023-10-09
    listed $138,000 Active
  31. 2023-10-01
    historical
  32. 2023-06-16
    price $138,000
  33. 2023-05-19
    price $140,000
  34. 2023-03-29
    price $142,000
  35. 2022-10-18
    listed $145,000
  36. 2022-10-18
    listed $145,000
  37. 2022-09-09
    listed $145,000 Active
  38. 2022-09-09
    listed $138,000
  39. 2022-01-13
    soldstatus $135,000
  40. 2022-01-07
    soldstatus
  41. 2021-09-15
    listed $140,000
  42. 2021-09-15
    listed $140,000
  43. 2021-06-01
    listed $150,000
  44. 2021-06-01
    listed $150,000
  45. 2010-12-10
    soldstatus $80,000
  46. 2009-06-25
    listed $89,500
  47. 1974-05-28
    soldstatus

ⓘ 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
$1,052 · $88/mo
Projected year-2 tax
$1,052 · $88/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 6/10 Major FEMA zone X (shaded) · 57% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$17,009
− Mortgage interest
−$7,052
− Property taxes
−$1,052
− Insurance
−$630
− Repairs & maintenance
−$1,361
− Management
−$1,361
− Depreciation
−$3,663
Taxable income
$1,891
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$454
After-tax cash flow
$3,379/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
Terrebonne Parish
NCES district ID
2201740
Math proficiency
32% ▼ -36.00%
Reading proficiency
46% ▼ -30.00%
Median HH income
$47,612
Composite
33.38/100
National rank
#5480
State rank
#23 of 98 in LA

Livability — Houma

Score
64/100
State rank
#165
US rank
#13966

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Houma, LA
County
Terrebonne Parish · 57,290 people
City population
57,290
Metro
Houma-Thibodaux, LA
Population (ZIP)
28,716
Household income
$68,843
Rent vs Own
25.5% rent · 74.5% own
Severe rent burden
387.0

Population outlook (Terrebonne County) Hauer SSP2

Today (2025)
118,724 people
By 2030
120,321 · +1.3%
By 2040
121,894 · +2.7%
By 2050
121,119 · +2.0%
By 2075
117,270 · -1.2%
By 2100
107,544 · -9.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (65%)
Race & ethnicity
White 65% Black 16% Hispanic / Latino 9% Two or more races 9% Native American 7% Asian 1%
Hispanic origin (detail)
Mexican 7% Puerto Rican 1%
Common ancestry
Lithuanian 17% Slovak 1% Serbian 1%
Foreign-born
3% · Canada, Vietnam
Languages at home
92% English-only · Spanish 4% French/Haitian/Cajun 2% Other Indo-European 1%

Political lean MEDSL · Terrebonne

2024 margin
Solid R (+51.8) · D 23.5% · R 75.3% · Other 1.2%
2008→2024 swing
-11.0pp toward R · 2008: -40.9pp · 2024: -51.8pp
All cycles
2024: R+51.8 2020: R+50.0 2016: R+48.4 2012: R+41.2 2008: R+40.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -99.75%
Current HPI
113.1047
Rent YoY
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

+40.7% since first listed
38 events — show timeline
  • 2026-06-17 Price Changed $125,900 AcadianaMLS
  • 2026-06-17 Price Changed $125,900 GBRMLS
  • 2026-06-09 Listed $128,000 GBRMLS
  • 2026-06-09 Listed $128,000 AcadianaMLS
  • 2025-09-08 Price Changed $128,000 AcadianaMLS
  • 2025-09-08 Price Changed $128,000 GBRMLS
  • 2025-06-24 Relisted GBRMLS
  • 2025-06-17 Price Changed $136,000 AcadianaMLS
  • 2025-03-06 Pending GBRMLS
  • 2025-02-25 Price Changed $136,000 GBRMLS
  • 2025-01-31 Price Changed $120,000 AcadianaMLS
  • 2024-12-11 Listed $120,000 GBRMLS
  • 2024-12-11 Delisted GBRMLS
  • 2024-12-11 Price Changed $120,000 GBRMLS
  • 2024-06-13 Listed $130,000 GBRMLS
  • 2024-06-13 Listed $130,000 AcadianaMLS
  • 2024-05-01 Delisted GBRMLS
  • 2024-02-20 Price Changed $134,000 GBRMLS
  • 2024-02-02 Price Changed $133,500 GBRMLS
  • 2023-10-09 Listed $138,000 GBRMLS
  • 2023-10-09 Listed $134,000 AcadianaMLS
  • 2023-10-01 Delisted GBRMLS
  • 2023-06-16 Price Changed $138,000 GBRMLS
  • 2023-05-19 Price Changed $140,000 GBRMLS
  • 2023-03-29 Price Changed $142,000 GBRMLS
  • 2022-10-18 Listed $145,000 AcadianaMLS
  • 2022-10-18 Listed $145,000 GBRMLS
  • 2022-09-09 Listed $138,000 AcadianaMLS
  • 2022-09-09 Listed $145,000 GBRMLS
  • 2022-01-13 Sold (Public Records) $135,000 Public Records
  • 2022-01-07 Sold (MLS) GBRMLS
  • 2021-09-15 Listed $140,000 GBRMLS
  • 2021-09-15 Listed $140,000 AcadianaMLS
  • 2021-06-01 Listed $150,000 AcadianaMLS
  • 2021-06-01 Listed $150,000 GBRMLS
  • 2010-12-10 Sold (Public Records) $80,000 Public Records
  • 2009-06-25 Listed $89,500 AcadianaMLS
  • 1974-05-28 Sold (Public Records) Public Records

Property tax history

+1.1%/yr

Latest (2025): $1,052 · -2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…