CashFlowRE
Sign in Sign up
2180 Oak Tree Dr
C Composite 55.71
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 +20.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.4/10.0
  • 1% rule +4.0/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$220,000

2180 Oak Tree Dr · Laplace, LA 70068
4 bd · 3.5 ba · 3,332 sqft · SingleFamily · 19 Days on market
Built 1985 $66/sqft · 32% below area Est $324k · 32% under

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

Listing remarks MLS

4 Bedroom 2.5 Bath * There is a small efficiency apartment attached to the back of the garage; this space is multi-use, has a full bath, living area, bedroom area, and hookups for a kitchen area to be installed. The property has rear yard access, a double car garage, a living room, a den, and a Sunroom.

Key facts

  • Double car garage
  • Rear yard access
  • Bedroom area

Tags

FULL BATHLIVING AREABEDROOM AREAREAR YARD ACCESSDOUBLE CAR GARAGEDEN

Property features AI

Exterior

  • Parking: Garage with three or more parking spaces
  • Utilities: Public water; Public sewer; Water heater (energy-efficient feature)
  • Home design: 2-story home
  • Construction: Brick and vinyl siding construction; Shingle roof; Slab foundation; Very good condition
  • Exterior features: Fenced yard; Concrete covered patio/porch; Canal access; Apartment / guest house on property

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Oven; Range; Refrigerator
  • Bedrooms: Total rooms: 10
  • Bathrooms: 3 full bathrooms; 1 half bathroom
  • Heating & cooling: Central heating with multiple heating units; Central air conditioning
  • Interior features: Ceiling fans; Granite counters; Accessibility features / handicap access
  • Laundry & utility: Washer hookup; 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 4-bed/3.5-bath single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $208 ($2k/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 $198k (10.0% below list).
  • Recommended offer: $198k (10.0% below list) — sets the bar for 1% rule.
  • Cap rate 7.8% vs local median 4.8% in Laplace — 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 70/100 on livability (#61 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • St. John The Baptist Parish (suburban): math 13% / reading 25% proficiency, ranked #68 of 98 in LA (top 69%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 179 active listings in the ZIP; 61 units permitted in St. John the Baptist Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($68k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • St. John the Baptist County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($217k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; 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 $198,014 (10.0% below list)

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is F 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?
  4. 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.
  5. 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.
  6. 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
0.90%
Cap rate
7.79%
Cash-on-cash
5.35%
DSCR
1.24
GRM
9.3

CMA / ARV

ARV (median comp)
$323,686
List price
$220,000
Delta
-32.03%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2219 Cypress Point Dr 0.32mi 3/3.0 (-1) 3,276 (-2%) 7mo $260,000 $79 70
52 Country Club Dr 0.26mi 5/3.5 (+1) 3,360 (+1%) 21mo $270,019 $80 64
84 Country Club Dr 0.07mi 3/2.5 (-1) 3,110 (-7%) 20mo $299,000 $96 60
2175 Doral Blvd 0.41mi 4/3.0 3,086 (-7%) 20mo $445,000 $144 50
2136 Marion Dr 0.37mi 4/2.5 2,918 (-12%) 14mo $372,500 $128 46

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
-10.0%
Equity multiple
0.64×
Total profit
$-22,463
Equity at exit
$32,803
10-year hold
IRR
-0.7%
Equity multiple
0.95×
Total profit
$-2,777
Equity at exit
$19,022

Cash invested: $61,600 (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 70068

Home prices YoY
-20.1%
Active inventory
179
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,980 medium interval (Pro) →
Mortgage (P&I)
$1,154
Tax from tax record
$44 /mo · $532/yr
Insurance
$92
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$416
Net cashflow
$208

Break-even live

Break-even rent $1,717
Max offer price $220,000
Occupancy floor 84%

Sensitivity live

Price -10% $333 -5% $270 +0% $208 +5% $146 +10% $84
Rent -10% $52 -5% $130 +0% $208 +5% $286 +10% $365
Rate -1.0pp $319 -0.5pp $264 base $208 +0.5pp $151 +1.0pp $93

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
$55,000
Closing costs
$6,600
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 7 events

  1. 2026-05-11
    status Active 304-char remark
    Show marketing remark (304 chars)

    4 Bedroom 2.5 Bath * There is a small efficiency apartment attached to the back of the garage; this space is multi-use, has a full bath, living area, bedroom area, and hookups for a kitchen area to be installed. The property has rear yard access, a double car garage, a living room, a den, and a Sunroom.

  2. 2026-05-11
    status Active 306-char remark
    Show marketing remark (304 chars)

    4 Bedroom 2.5 Bath * There is a small efficiency apartment attached to the back of the garage; this space is multi-use, has a full bath, living area, bedroom area, and hookups for a kitchen area to be installed. The property has rear yard access, a double car garage, a living room, a den, and a Sunroom.

  3. 2026-05-08
    status Pending 304-char remark
    Show marketing remark (304 chars)

    4 Bedroom 2.5 Bath * There is a small efficiency apartment attached to the back of the garage; this space is multi-use, has a full bath, living area, bedroom area, and hookups for a kitchen area to be installed. The property has rear yard access, a double car garage, a living room, a den, and a Sunroom.

  4. 2026-05-08
    status Pending 306-char remark
    Show marketing remark (304 chars)

    4 Bedroom 2.5 Bath * There is a small efficiency apartment attached to the back of the garage; this space is multi-use, has a full bath, living area, bedroom area, and hookups for a kitchen area to be installed. The property has rear yard access, a double car garage, a living room, a den, and a Sunroom.

  5. 2026-05-06
    listed $220,000 Active 304-char remark
    Show marketing remark (304 chars)

    4 Bedroom 2.5 Bath * There is a small efficiency apartment attached to the back of the garage; this space is multi-use, has a full bath, living area, bedroom area, and hookups for a kitchen area to be installed. The property has rear yard access, a double car garage, a living room, a den, and a Sunroom.

  6. 2026-05-06
    listed $220,000 Active 306-char remark
    Show marketing remark (304 chars)

    4 Bedroom 2.5 Bath * There is a small efficiency apartment attached to the back of the garage; this space is multi-use, has a full bath, living area, bedroom area, and hookups for a kitchen area to be installed. The property has rear yard access, a double car garage, a living room, a den, and a Sunroom.

  7. 2008-07-09
    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
$532 · $44/mo
Projected year-2 tax
$1,210 · $101/mo
Expected delta
+$678/yr (+$57/mo · 127.5%)

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

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone X (shaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 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 3/10 Moderate 2 unhealthy d/yr today · 3 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
$23,762
− Mortgage interest
−$12,323
− Property taxes
−$532
− Insurance
−$1,898
− Repairs & maintenance
−$1,901
− Management
−$1,901
− Depreciation
−$6,400
Taxable loss
−$1,193
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$286
After-tax cash flow
$2,784/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. John The Baptist Parish
NCES district ID
2201530
Math proficiency
13% ▼ -42.00%
Reading proficiency
25% ▼ -39.00%
Median HH income
$50,280
Composite
17.07/100
National rank
#9120
State rank
#68 of 98 in LA

Livability — Laplace

Score
70/100
State rank
#61
US rank
#7898

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Laplace, LA
County
Saint John the Baptist Parish · 32,720 people
Metro
New Orleans-Metairie, LA
Population (ZIP)
32,720
Household income
$68,459
Rent vs Own
22.6% rent · 77.4% own
Severe rent burden
750.0

Population outlook (St. John the Baptist County) Hauer SSP2

Today (2025)
40,972 people
By 2030
39,295 · -4.1%
By 2040
35,902 · -12.4%
By 2050
32,988 · -19.5%
By 2075
28,661 · -30.0%
By 2100
26,456 · -35.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
Black 51% White 34% Hispanic / Latino 9% Two or more races 5% Asian 1%
Hispanic origin (detail)
Puerto Rican 1%
Common ancestry
Lithuanian 11%
Foreign-born
5% · Canada
Languages at home
91% English-only · Spanish 6% Tagalog/Filipino 1%

Political lean MEDSL · St. John the Baptist

2024 margin
Strong D (+29.1) · D 64.0% · R 34.8% · Other 1.2%
2008→2024 swing
+12.9pp toward D · 2008: 16.2pp · 2024: 29.1pp
All cycles
2024: D+29.1 2020: D+28.2 2016: D+24.5 2012: D+26.3 2008: D+16.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -60.04%
Current HPI
239.1429
Rent YoY
Metro
New Orleans-Metairie, LA
State GDP YoY
▲ 3.29%
F500 in state
10

Industry mix (Fortune 500 HQ in LA)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
9 events — show timeline
  • 2026-05-28 Pending AcadianaMLS
  • 2026-05-28 Pending GSREIN
  • 2026-05-11 Relisted AcadianaMLS
  • 2026-05-11 Relisted GSREIN
  • 2026-05-08 Pending AcadianaMLS
  • 2026-05-08 Pending GSREIN
  • 2026-05-06 Listed $220,000 GSREIN
  • 2026-05-06 Listed $220,000 AcadianaMLS
  • 2008-07-09 Sold (Public Records) Public Records

Property tax history

-8.3%/yr

Latest (2025): $532 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…