CashFlowRE
Sign in Sign up
108 Joaquin Dr
B Composite 70.19
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +8.6/15.0
  • 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

$80,000

108 Joaquin Dr · Houma, LA 70363
3 bd · 2.0 ba · 1,466 sqft · SingleFamily public records · 80 Days on market
Built 1980 7,405 sqft lot Est $82k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

East Houma split floor plan, living room with catheral ceiling and brick corner fireplace, no carpets, den conversion . This property may qualify for Seller Financing (Vendee). Some photos have been AI staged for illustration purposes only. Furnishings not provided as part of sale.

Key facts

  • Split floor plan
  • Living room
  • Den conversion

Tags

SPLIT FLOOR PLANLIVING ROOMCATHEDRAL CEILINGBRICK CORNER FIREPLACEDEN CONVERSION

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 $80k.

Deal economics

  • At list price, monthly cash flow is $217 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $75k (6.0% below list) — sets the bar for market timing.
  • Cap rate 15.9% 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: 206 active listings in the ZIP; 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 $553 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 80 days — a 6% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 7y 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: 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $75,200 (6.0% below list)

Questions for the listing agent

  1. It's been on market 80 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
1.81%
Cap rate
15.94%
Cash-on-cash
34.47%
DSCR
2.53
GRM
4.6

CMA / ARV

ARV (on-the-fly)
$82,096
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
108 Joaquin Dr 0.00mi 3/2.0 1,457 (-1%) 1mo $80,000 $55 98
3045 Grand Caillou Rd 0.48mi 2/2.0 (-1) 1,600 (+9%) 17mo $90,000 $56 43

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
1.3%
Equity multiple
1.05×
Total profit
$1,100
Equity at exit
$11,928
10-year hold
IRR
11.1%
Equity multiple
1.88×
Total profit
$19,760
Equity at exit
$6,917

Cash invested: $22,400 (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 70363

Active inventory
206
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,445 medium interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$45 /mo · $539/yr
Insurance
$33
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$303
Net cashflow
$217

Break-even live

Break-even rent $1,170
Max offer price $80,000
Occupancy floor 80%

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
$20,000
Closing costs
$2,400
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 16 events

  1. 2026-04-25
    status Pending 282-char remark
    Show marketing remark (282 chars)

    East Houma split floor plan, living room with catheral ceiling and brick corner fireplace, no carpets, den conversion . This property may qualify for Seller Financing (Vendee). Some photos have been AI staged for illustration purposes only. Furnishings not provided as part of sale.

  2. 2026-04-24
    status Pending
  3. 2026-03-17
    status Active 282-char remark
    Show marketing remark (282 chars)

    East Houma split floor plan, living room with catheral ceiling and brick corner fireplace, no carpets, den conversion . This property may qualify for Seller Financing (Vendee). Some photos have been AI staged for illustration purposes only. Furnishings not provided as part of sale.

  4. 2026-03-17
    status Active
    Show marketing remark (282 chars)

    East Houma split floor plan, living room with catheral ceiling and brick corner fireplace, no carpets, den conversion . This property may qualify for Seller Financing (Vendee). Some photos have been AI staged for illustration purposes only. Furnishings not provided as part of sale.

  5. 2026-03-09
    status Pending 282-char remark
    Show marketing remark (282 chars)

    East Houma split floor plan, living room with catheral ceiling and brick corner fireplace, no carpets, den conversion . This property may qualify for Seller Financing (Vendee). Some photos have been AI staged for illustration purposes only. Furnishings not provided as part of sale.

  6. 2026-03-09
    status Pending
    Show marketing remark (282 chars)

    East Houma split floor plan, living room with catheral ceiling and brick corner fireplace, no carpets, den conversion . This property may qualify for Seller Financing (Vendee). Some photos have been AI staged for illustration purposes only. Furnishings not provided as part of sale.

  7. 2026-01-25
    listed $80,000 Active 282-char remark
    Show marketing remark (282 chars)

    East Houma split floor plan, living room with catheral ceiling and brick corner fireplace, no carpets, den conversion . This property may qualify for Seller Financing (Vendee). Some photos have been AI staged for illustration purposes only. Furnishings not provided as part of sale.

  8. 2026-01-25
    listed $80,000 Active
    Show marketing remark (282 chars)

    East Houma split floor plan, living room with catheral ceiling and brick corner fireplace, no carpets, den conversion . This property may qualify for Seller Financing (Vendee). Some photos have been AI staged for illustration purposes only. Furnishings not provided as part of sale.

  9. 2022-02-07
    soldstatus $130,000
  10. 2020-09-10
    soldstatus $97,000
  11. 2020-09-09
    soldstatus 302-char remark
    Show marketing remark (302 chars)

    This move in ready home has recently been updated. New flooring throughout the living area and bedrooms. New stove and dishwasher. freshly painted inside and out. New light fixtures throughout. Large bonus room that could be used for an extra bedroom, a game room, or a home office . Great family home.

  12. 2020-04-07
    listed $99,500 302-char remark
    Show marketing remark (302 chars)

    This move in ready home has recently been updated. New flooring throughout the living area and bedrooms. New stove and dishwasher. freshly painted inside and out. New light fixtures throughout. Large bonus room that could be used for an extra bedroom, a game room, or a home office . Great family home.

  13. 2020-04-07
    listed $99,500 302-char remark
    Show marketing remark (302 chars)

    This move in ready home has recently been updated. New flooring throughout the living area and bedrooms. New stove and dishwasher. freshly painted inside and out. New light fixtures throughout. Large bonus room that could be used for an extra bedroom, a game room, or a home office . Great family home.

  14. 2019-04-08
    soldstatus
  15. 2019-02-06
    listed $1,000
  16. 1992-04-22
    soldstatus $20,700

ⓘ 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
$539 · $45/mo
Projected year-2 tax
$539 · $45/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 10/10 Extreme FEMA zone AE · 99% 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
$17,334
− Mortgage interest
−$4,481
− Property taxes
−$539
− Insurance
−$5,518
− Repairs & maintenance
−$1,387
− Management
−$1,387
− Depreciation
−$2,327
Taxable income
$1,695
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$407
After-tax cash flow
$2,196/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

City population
57,290
Population (ZIP)
24,668

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
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 57% Black 22% Hispanic / Latino 9% Two or more races 8% Native American 8%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Lithuanian 16% Italian 1%
Foreign-born
5% · Canada
Languages at home
88% English-only · Spanish 7% French/Haitian/Cajun 4%

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
▼ -99.27%
Current HPI
91.3914
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

+286.5% since first listed
16 events — show timeline
  • 2026-04-25 Pending AcadianaMLS
  • 2026-04-24 Pending GBRMLS
  • 2026-03-17 Relisted AcadianaMLS
  • 2026-03-17 Relisted GBRMLS
  • 2026-03-09 Pending AcadianaMLS
  • 2026-03-09 Pending GBRMLS
  • 2026-01-25 Listed $80,000 GBRMLS
  • 2026-01-25 Listed $80,000 AcadianaMLS
  • 2022-02-07 Sold (Public Records) $130,000 Public Records
  • 2020-09-10 Sold (Public Records) $97,000 Public Records
  • 2020-09-09 Sold (MLS) GBRMLS
  • 2020-04-07 Listed $99,500 AcadianaMLS
  • 2020-04-07 Listed $99,500 GBRMLS
  • 2019-04-08 Sold (MLS) GBRMLS
  • 2019-02-06 Listed $1,000 GBRMLS
  • 1992-04-22 Sold (Public Records) $20,700 Public Records

Property tax history

+1.9%/yr

Latest (2025): $539 · +5.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…