CashFlowRE
Sign in Sign up
204 Ledet Dr
B+ Composite 77.56
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 +3.4/10.0
  • Livability +3.4/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$52,500

204 Ledet Dr · Lafourche Crossing, LA 70301
2 bd · 1.5 ba · 2,095 sqft · Manufactured · 283 Days on market
Built 1978 0.26 ac lot $25/sqft · 30% below area Est $75k · 30% under ↓ 30% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor Special! 2 Lots - Fixer-Upper Mobile with Addition Opportunity knocks! This property features a mobile home with an added-on structure, situated on TWO spacious lots, offering endless potential for the savvy investor or builder. The home is in need of significant repairs and updates, making it a perfect fix-and-flip or tear-down and rebuild project. Whether you're looking to renovate or start fresh, the double lot provides flexibility and space for expansion, storage, or possibly even additional dwellings (buyer to verify zoning). The quiet location and large lot size give this property great long-term upside. Sold AS-IS - bring your vision and tools!

Key facts

  • Two lots
  • Mobile home
  • Large lot size

Tags

TWO LOTSMOBILE HOMEADDED-ON STRUCTUREFIXER-UPPERLARGE LOT SIZE

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 2-bed/1.5-bath manufactured listed at $52k.

Deal economics

  • At list price, monthly cash flow is $730 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $52k).
  • Recommended offer: $46k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#84 in LA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: schools D+, amenities F, commute F.
  • Lafourche Parish (other): math 31% / reading 49% proficiency, ranked #22 of 98 in LA (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.9%/yr); 513 active listings in the ZIP; 319 units permitted in Lafourche Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $363 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 2.9% rent growth), your $15k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 283 days — a 12% lower offer ($46k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $22k (30%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: 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 $46,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 283 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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.
  7. 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.
  8. 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
2.58%
Cap rate
22.97%
Cash-on-cash
59.56%
DSCR
3.65
GRM
3.2

CMA / ARV

ARV (median comp)
$75,000
List price
$52,500
Delta
-30.00%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
125 Ledet Dr 0.09mi 3/2.0 (+1) 1,858 (-11%) 2mo $75,000 $40 68

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 · 2.9% rent growth · sell at horizon

5-year hold
IRR
58.1%
Equity multiple
3.57×
Total profit
$37,833
Equity at exit
$7,828
10-year hold
IRR
62.9%
Equity multiple
7.28×
Total profit
$92,252
Equity at exit
$4,539

Cash invested: $14,700 (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 70301

Rents YoY
2.9%
Active inventory
513
Price-to-rent
3.2×

Monthly cashflow live

Estimated rent
$1,356 medium interval (Pro) →
Mortgage (P&I)
$275
Tax from tax record
$44 /mo · $530/yr
Insurance
$22
HOA
$0
Vacancy / Maint / Mgmt
$285
Net cashflow
$730

Break-even live

Break-even rent $432
Max offer price $52,500
Occupancy floor 41%

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
$13,125
Closing costs
$1,575
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 28 events

  1. 2026-06-10
    status $52,500 Pending 283 DOM
  2. 2026-06-09
    days on market $52,500 Active 283 DOM
  3. 2026-06-08
    days on market $52,500 Active 282 DOM
  4. 2026-06-07
    days on market $52,500 Active 281 DOM
  5. 2026-06-05
    remarks 681-char remark
  6. 2026-06-05
    days on market $52,500 Active 278 DOM
  7. 2026-06-03
    days on market $52,500 Active 277 DOM
  8. 2026-06-02
    days on market $52,500 Active 276 DOM
  9. 2026-06-01
    days on market $52,500 Active 275 DOM
  10. 2026-05-31
    days on market $52,500 Active 274 DOM
  11. 2026-05-30
    days on market $52,500 Active 273 DOM
  12. 2026-03-24
    price $52,500 668-char remark
    Show marketing remark (681 chars)

    Investor Special! 2 Lots – Fixer-Upper Mobile with Addition Opportunity knocks! This property features a mobile home with an added-on structure, situated on TWO spacious lots, offering endless potential for the savvy investor or builder. The home is in need of significant repairs and updates, making it a perfect fix-and-flip or tear-down and rebuild project. Whether you're looking to renovate or start fresh, the double lot provides flexibility and space for expansion, storage, or possibly even additional dwellings (buyer to verify zoning). The quiet location and large lot size give this property great long-term upside. Sold AS-IS – bring your vision and tools!

  13. 2026-03-24
    price $52,500 681-char remark
    Show marketing remark (681 chars)

    Investor Special! 2 Lots – Fixer-Upper Mobile with Addition Opportunity knocks! This property features a mobile home with an added-on structure, situated on TWO spacious lots, offering endless potential for the savvy investor or builder. The home is in need of significant repairs and updates, making it a perfect fix-and-flip or tear-down and rebuild project. Whether you're looking to renovate or start fresh, the double lot provides flexibility and space for expansion, storage, or possibly even additional dwellings (buyer to verify zoning). The quiet location and large lot size give this property great long-term upside. Sold AS-IS – bring your vision and tools!

  14. 2026-02-03
    price $54,900 668-char remark
    Show marketing remark (681 chars)

    Investor Special! 2 Lots – Fixer-Upper Mobile with Addition Opportunity knocks! This property features a mobile home with an added-on structure, situated on TWO spacious lots, offering endless potential for the savvy investor or builder. The home is in need of significant repairs and updates, making it a perfect fix-and-flip or tear-down and rebuild project. Whether you're looking to renovate or start fresh, the double lot provides flexibility and space for expansion, storage, or possibly even additional dwellings (buyer to verify zoning). The quiet location and large lot size give this property great long-term upside. Sold AS-IS – bring your vision and tools!

  15. 2026-02-03
    price $54,900 681-char remark
    Show marketing remark (681 chars)

    Investor Special! 2 Lots – Fixer-Upper Mobile with Addition Opportunity knocks! This property features a mobile home with an added-on structure, situated on TWO spacious lots, offering endless potential for the savvy investor or builder. The home is in need of significant repairs and updates, making it a perfect fix-and-flip or tear-down and rebuild project. Whether you're looking to renovate or start fresh, the double lot provides flexibility and space for expansion, storage, or possibly even additional dwellings (buyer to verify zoning). The quiet location and large lot size give this property great long-term upside. Sold AS-IS – bring your vision and tools!

  16. 2026-01-05
    price $57,500 668-char remark
    Show marketing remark (681 chars)

    Investor Special! 2 Lots – Fixer-Upper Mobile with Addition Opportunity knocks! This property features a mobile home with an added-on structure, situated on TWO spacious lots, offering endless potential for the savvy investor or builder. The home is in need of significant repairs and updates, making it a perfect fix-and-flip or tear-down and rebuild project. Whether you're looking to renovate or start fresh, the double lot provides flexibility and space for expansion, storage, or possibly even additional dwellings (buyer to verify zoning). The quiet location and large lot size give this property great long-term upside. Sold AS-IS – bring your vision and tools!

  17. 2026-01-05
    price $57,500 681-char remark
    Show marketing remark (681 chars)

    Investor Special! 2 Lots – Fixer-Upper Mobile with Addition Opportunity knocks! This property features a mobile home with an added-on structure, situated on TWO spacious lots, offering endless potential for the savvy investor or builder. The home is in need of significant repairs and updates, making it a perfect fix-and-flip or tear-down and rebuild project. Whether you're looking to renovate or start fresh, the double lot provides flexibility and space for expansion, storage, or possibly even additional dwellings (buyer to verify zoning). The quiet location and large lot size give this property great long-term upside. Sold AS-IS – bring your vision and tools!

  18. 2025-11-29
    price $59,900 668-char remark
    Show marketing remark (668 chars)

    Investor Special! 2 Lots - Fixer-Upper Mobile with Addition Opportunity knocks! This property features a mobile home with an added-on structure, situated on TWO spacious lots, offering endless potential for the savvy investor or builder. The home is in need of significant repairs and updates, making it a perfect fix-and-flip or tear-down and rebuild project. Whether you're looking to renovate or start fresh, the double lot provides flexibility and space for expansion, storage, or possibly even additional dwellings (buyer to verify zoning). The quiet location and large lot size give this property great long-term upside. Sold AS-IS - bring your vision and tools!

  19. 2025-11-10
    price $59,900 681-char remark
    Show marketing remark (681 chars)

    Investor Special! 2 Lots – Fixer-Upper Mobile with Addition Opportunity knocks! This property features a mobile home with an added-on structure, situated on TWO spacious lots, offering endless potential for the savvy investor or builder. The home is in need of significant repairs and updates, making it a perfect fix-and-flip or tear-down and rebuild project. Whether you're looking to renovate or start fresh, the double lot provides flexibility and space for expansion, storage, or possibly even additional dwellings (buyer to verify zoning). The quiet location and large lot size give this property great long-term upside. Sold AS-IS – bring your vision and tools!

  20. 2025-10-21
    price $62,500 668-char remark
    Show marketing remark (681 chars)

    Investor Special! 2 Lots – Fixer-Upper Mobile with Addition Opportunity knocks! This property features a mobile home with an added-on structure, situated on TWO spacious lots, offering endless potential for the savvy investor or builder. The home is in need of significant repairs and updates, making it a perfect fix-and-flip or tear-down and rebuild project. Whether you're looking to renovate or start fresh, the double lot provides flexibility and space for expansion, storage, or possibly even additional dwellings (buyer to verify zoning). The quiet location and large lot size give this property great long-term upside. Sold AS-IS – bring your vision and tools!

  21. 2025-10-21
    price $62,500 681-char remark
    Show marketing remark (681 chars)

    Investor Special! 2 Lots – Fixer-Upper Mobile with Addition Opportunity knocks! This property features a mobile home with an added-on structure, situated on TWO spacious lots, offering endless potential for the savvy investor or builder. The home is in need of significant repairs and updates, making it a perfect fix-and-flip or tear-down and rebuild project. Whether you're looking to renovate or start fresh, the double lot provides flexibility and space for expansion, storage, or possibly even additional dwellings (buyer to verify zoning). The quiet location and large lot size give this property great long-term upside. Sold AS-IS – bring your vision and tools!

  22. 2025-10-07
    price $65,000 668-char remark
    Show marketing remark (681 chars)

    Investor Special! 2 Lots – Fixer-Upper Mobile with Addition Opportunity knocks! This property features a mobile home with an added-on structure, situated on TWO spacious lots, offering endless potential for the savvy investor or builder. The home is in need of significant repairs and updates, making it a perfect fix-and-flip or tear-down and rebuild project. Whether you're looking to renovate or start fresh, the double lot provides flexibility and space for expansion, storage, or possibly even additional dwellings (buyer to verify zoning). The quiet location and large lot size give this property great long-term upside. Sold AS-IS – bring your vision and tools!

  23. 2025-10-07
    price $65,000 681-char remark
    Show marketing remark (681 chars)

    Investor Special! 2 Lots – Fixer-Upper Mobile with Addition Opportunity knocks! This property features a mobile home with an added-on structure, situated on TWO spacious lots, offering endless potential for the savvy investor or builder. The home is in need of significant repairs and updates, making it a perfect fix-and-flip or tear-down and rebuild project. Whether you're looking to renovate or start fresh, the double lot provides flexibility and space for expansion, storage, or possibly even additional dwellings (buyer to verify zoning). The quiet location and large lot size give this property great long-term upside. Sold AS-IS – bring your vision and tools!

  24. 2025-09-23
    price $70,000 668-char remark
    Show marketing remark (681 chars)

    Investor Special! 2 Lots – Fixer-Upper Mobile with Addition Opportunity knocks! This property features a mobile home with an added-on structure, situated on TWO spacious lots, offering endless potential for the savvy investor or builder. The home is in need of significant repairs and updates, making it a perfect fix-and-flip or tear-down and rebuild project. Whether you're looking to renovate or start fresh, the double lot provides flexibility and space for expansion, storage, or possibly even additional dwellings (buyer to verify zoning). The quiet location and large lot size give this property great long-term upside. Sold AS-IS – bring your vision and tools!

  25. 2025-09-23
    price $70,000 681-char remark
    Show marketing remark (681 chars)

    Investor Special! 2 Lots – Fixer-Upper Mobile with Addition Opportunity knocks! This property features a mobile home with an added-on structure, situated on TWO spacious lots, offering endless potential for the savvy investor or builder. The home is in need of significant repairs and updates, making it a perfect fix-and-flip or tear-down and rebuild project. Whether you're looking to renovate or start fresh, the double lot provides flexibility and space for expansion, storage, or possibly even additional dwellings (buyer to verify zoning). The quiet location and large lot size give this property great long-term upside. Sold AS-IS – bring your vision and tools!

  26. 2025-08-30
    listed $75,000 Active 681-char remark
    Show marketing remark (668 chars)

    Investor Special! 2 Lots - Fixer-Upper Mobile with Addition Opportunity knocks! This property features a mobile home with an added-on structure, situated on TWO spacious lots, offering endless potential for the savvy investor or builder. The home is in need of significant repairs and updates, making it a perfect fix-and-flip or tear-down and rebuild project. Whether you're looking to renovate or start fresh, the double lot provides flexibility and space for expansion, storage, or possibly even additional dwellings (buyer to verify zoning). The quiet location and large lot size give this property great long-term upside. Sold AS-IS - bring your vision and tools!

  27. 2025-08-30
    listed $75,000 Active 668-char remark
    Show marketing remark (668 chars)

    Investor Special! 2 Lots - Fixer-Upper Mobile with Addition Opportunity knocks! This property features a mobile home with an added-on structure, situated on TWO spacious lots, offering endless potential for the savvy investor or builder. The home is in need of significant repairs and updates, making it a perfect fix-and-flip or tear-down and rebuild project. Whether you're looking to renovate or start fresh, the double lot provides flexibility and space for expansion, storage, or possibly even additional dwellings (buyer to verify zoning). The quiet location and large lot size give this property great long-term upside. Sold AS-IS - bring your vision and tools!

  28. 2025-08-30
    listed $70,000 Active
    Show marketing remark (668 chars)

    Investor Special! 2 Lots - Fixer-Upper Mobile with Addition Opportunity knocks! This property features a mobile home with an added-on structure, situated on TWO spacious lots, offering endless potential for the savvy investor or builder. The home is in need of significant repairs and updates, making it a perfect fix-and-flip or tear-down and rebuild project. Whether you're looking to renovate or start fresh, the double lot provides flexibility and space for expansion, storage, or possibly even additional dwellings (buyer to verify zoning). The quiet location and large lot size give this property great long-term upside. Sold AS-IS - bring your vision and tools!

ⓘ 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
$530 · $44/mo
Projected year-2 tax
$530 · $44/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 4/10 Moderate FEMA zone X · 21% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 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
$16,268
− Mortgage interest
−$2,941
− Property taxes
−$530
− Insurance
−$262
− Repairs & maintenance
−$1,301
− Management
−$1,301
− Depreciation
−$1,527
Taxable income
$8,404
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,017
After-tax cash flow
$6,738/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
Lafourche Parish
NCES district ID
2200900
Math proficiency
31% ▼ -43.00%
Reading proficiency
49% ▼ -32.00%
Median HH income
$49,703
Composite
34.4/100
National rank
#5205
State rank
#22 of 98 in LA

Livability — Lafourche Crossing

Score
68/100
State rank
#84
US rank
#9474

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lafourche Crossing, LA
County
Lafourche Parish · 50,095 people
Metro
Houma-Thibodaux, LA
Population (ZIP)
50,095
Household income
$58,394
Rent vs Own
25.4% rent · 74.6% own
Severe rent burden
1513.0

Population outlook (Lafourche County) Hauer SSP2

Today (2025)
102,122 people
By 2030
103,361 · +1.2%
By 2040
104,401 · +2.2%
By 2050
102,795 · +0.7%
By 2075
95,599 · -6.4%
By 2100
82,303 · -19.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Black 20% Hispanic / Latino 5% Two or more races 5% Native American 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 18% Italian 1% Slovak 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · French/Haitian/Cajun 2% Spanish 2%

Political lean MEDSL · Lafourche

2024 margin
Solid R (+62.1) · D 18.4% · R 80.4% · Other 1.2%
2008→2024 swing
-16.1pp toward R · 2008: -46.0pp · 2024: -62.1pp
All cycles
2024: R+62.1 2020: R+60.3 2016: R+56.5 2012: R+48.5 2008: R+46.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -98.35%
Current HPI
124.5559
Rent YoY
▲ 2.90%
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

-30.0% since first listed
17 events — show timeline
  • 2026-03-24 Price Changed $52,500 AcadianaMLS
  • 2026-03-24 Price Changed $52,500 GBRMLS
  • 2026-02-03 Price Changed $54,900 AcadianaMLS
  • 2026-02-03 Price Changed $54,900 GBRMLS
  • 2026-01-05 Price Changed $57,500 AcadianaMLS
  • 2026-01-05 Price Changed $57,500 GBRMLS
  • 2025-11-29 Price Changed $59,900 AcadianaMLS
  • 2025-11-10 Price Changed $59,900 GBRMLS
  • 2025-10-21 Price Changed $62,500 AcadianaMLS
  • 2025-10-21 Price Changed $62,500 GBRMLS
  • 2025-10-07 Price Changed $65,000 AcadianaMLS
  • 2025-10-07 Price Changed $65,000 GBRMLS
  • 2025-09-23 Price Changed $70,000 AcadianaMLS
  • 2025-09-23 Price Changed $70,000 GBRMLS
  • 2025-08-30 Listed $75,000 GBRMLS
  • 2025-08-30 Listed $70,000 AcadianaMLS
  • 2025-08-30 Listed $75,000 AcadianaMLS

Property tax history

-0.1%/yr

Latest (2024): $530 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…