CashFlowRE
Sign in Sign up
1301 & 1301 1/2 Bourg St Multi-family
B+ Composite 75.04
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$140,000

1301 & 1301 1/2 Bourg St · Houma, LA 70364
None bd · None ba · 3,987 sqft · MultiFamily · 513 Days on market
Poor condition 7,405 sqft lot $35/sqft · 44% below area Est $248k · 44% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

This property has 3 units, 2 with 2 bedrooms and 1 bath, and 1 with 1 bedroom 1 bath. 2 unites already have tenants in place. Put your personal mark on this great investment. Call your REALTOR for a viewing today!

Key facts

  • 7,405 sq ft lot
  • 3 parking spots
  • Listed 513 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 multifamily listed at $140k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $1k ($18k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $140k).
  • Recommended offer: $123k (12.0% below list) — sets the bar for market timing.
  • Cap rate 22.6% 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.
  • Zoned schools: Southdown Elementary School (math 20% / reading 36%, grade F, #355 of 646 statewide, top 55%, 504 students, 76% FRL); Houma Junior High School (math 23% / reading 49%, grade F, #84 of 218 statewide, top 41%, 729 students, 56% FRL); Terrebonne High School (math 38% / reading 41%, grade F, #80 of 265 statewide, top 32%, 1,386 students, 49% FRL) — zoned schools at 61% FRL track the district average.
  • Market conditions: 313 active listings in the ZIP; 300 units permitted in Terrebonne Parish in 2024 (0 in 5+ unit buildings).
  • At $3,634/mo this rent would consume 63% of the median local household income ($69k/yr) (locally 387% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 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 $39k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 513 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 2 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 $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (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 $123,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 513 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  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 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?
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.60%
Cap rate
22.61%
Cash-on-cash
58.27%
DSCR
3.59
GRM
3.2

CMA / ARV

ARV (median comp)
$247,818
List price
$140,000
Delta
-43.51%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
42.4%
Equity multiple
2.83×
Total profit
$71,690
Equity at exit
$20,874
10-year hold
IRR
48.6%
Equity multiple
5.72×
Total profit
$184,830
Equity at exit
$12,105

Cash invested: $39,200 (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 70364

Active inventory
313
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$3,634 high interval (Pro) →
Mortgage (P&I)
$734
Tax est. 1.5%
$175 /mo · $2,100/yr
Insurance
$58
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$763
Net cashflow
$1,477

Break-even live

Break-even rent $1,765
Max offer price $140,000
Occupancy floor 54%

Sensitivity live

Price -10% $1,574 -5% $1,525 +0% $1,477 +5% $1,428 +10% $1,380
Rent -10% $1,190 -5% $1,333 +0% $1,477 +5% $1,620 +10% $1,764
Rate -1.0pp $1,547 -0.5pp $1,512 base $1,477 +0.5pp $1,441 +1.0pp $1,404

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 1 1 $1,099
Total (3 units) $3,634

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
$35,000
Closing costs
$4,200
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 20 events

  1. 2026-06-21
    days on market $140,000 Active 513 DOM
  2. 2026-06-19
    days on market $140,000 Active 511 DOM
  3. 2026-06-18
    days on market $140,000 Active 510 DOM
  4. 2026-06-17
    days on market $140,000 Active 509 DOM
  5. 2026-06-16
    days on market $140,000 Active 508 DOM
  6. 2026-06-15
    days on market $140,000 Active 507 DOM
  7. 2026-06-14
    days on market $140,000 Active 505 DOM
  8. 2026-06-13
    days on market $140,000 Active 504 DOM
  9. 2026-06-10
    days on market $140,000 Active 502 DOM
  10. 2026-06-09
    days on market $140,000 Active 501 DOM
  11. 2026-06-08
    days on market $140,000 Active 500 DOM
  12. 2026-06-07
    days on market $140,000 Active 499 DOM
  13. 2026-06-05
    days on market $140,000 Active 496 DOM
  14. 2026-06-03
    days on market $140,000 Active 495 DOM
  15. 2026-06-02
    days on market $140,000 Active 494 DOM
  16. 2026-06-01
    days on market $140,000 Active 493 DOM
  17. 2026-05-31
    days on market $140,000 Active 492 DOM
  18. 2026-05-30
    days on market $140,000 Active 491 DOM
  19. 2025-01-25
    listed $140,000 Active 213-char remark
    Show marketing remark (213 chars)

    This property has 3 units, 2 with 2 bedrooms and 1 bath, and 1 with 1 bedroom 1 bath. 2 unites already have tenants in place. Put your personal mark on this great investment. Call your REALTOR for a viewing today!

  20. 2025-01-24
    listed $140,000 Active 213-char remark
    Show marketing remark (213 chars)

    This property has 3 units, 2 with 2 bedrooms and 1 bath, and 1 with 1 bedroom 1 bath. 2 unites already have tenants in place. Put your personal mark on this great investment. Call your REALTOR for a viewing today!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone AE · 98% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥107°F today · 22 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
$43,608
− Mortgage interest
−$7,842
− Property taxes
−$2,100
− Insurance
−$5,818
− Repairs & maintenance
−$3,489
− Management
−$3,489
− Depreciation
−$4,073
Taxable income
$16,797
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,031
After-tax cash flow
$13,690/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.

Condition & rehab AI · 3 photos

Poor 20/100 Extensive rehab

This multi-family property requires extensive repairs and maintenance to bring it up to a livable condition. Immediate focus should be on exterior siding, roof, and landscaping to improve its resale and rental value.

Repairs flagged

  • Major exterior siding — Significant peeling and damage
  • Major roof — Visible signs of wear and tear
  • Major landscaping — Overgrown vegetation needs trimming

Value-add opportunities

  • Both landscaping and exterior maintenance — Improves curb appeal and property value
  • Both exterior siding and roof repairs — Essential for structural integrity and appearance

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior siding · Significant peeling and damage Major $15,000–50,000
roof · Visible signs of wear and tear Major $15,000–50,000
landscaping · Overgrown vegetation needs trimming Major $15,000–50,000
Total estimated repair cost · 3 items $45,000–150,000

Value-add ROI direction

  • Both landscaping and exterior maintenance — Improves curb appeal and property value
  • Both exterior siding and roof repairs — Essential for structural integrity and appearance

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

+0.0% since first listed
2 events — show timeline
  • 2025-01-25 Listed $140,000 GBRMLS
  • 2025-01-24 Listed $140,000 AcadianaMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…