CashFlowRE
Sign in Sign up
114 South Dominique Dr
C+ Composite 60.92
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 +19.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.0/10.0
  • Appreciation +5.0/10.0
  • 1% rule +4.1/10.0
  • Schools +3.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$113,000

114 South Dominique Dr · Mathews, LA 70355
2 bd · 1.0 ba · 1,008 sqft · SingleFamily public records · 172 Days on market
Built 1955 $112/sqft · 25% below area Est $139k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This adorable 2-bedroom, 1-bathroom home is move-in ready for its new owner! Fantastic for downsizing, a starter home, or even an investment property. Don't let the size fool you--this cozy home is packed with great features! It offers a pass-through window between the family room and kitchen, a spacious primary bedroom, newly updated flooring, and a utility room/storage shed that can easily be converted into a bonus room--ideal for watching Sunday football! Step outside and relax in the covered patio while enjoying the peaceful backyard and the scenic view of horses in the pasture. Come see this charming home for yourself! Buyer to verify all measurements and information contained herein. Flood zone and zoning subject to change without notice.

Key facts

  • Utility room
  • Pass-through window
  • Covered patio

Tags

PASS-THROUGH WINDOWUTILITY ROOMCOVERED PATIOSCENIC VIEW OF HORSES

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/1.0-bath single-family listed at $113k.

Deal economics

  • At list price, monthly cash flow is $55 ($654/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 $103k (8.6% below list).
  • Recommended offer: $99k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#191 in LA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools F, 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: 4 active listings in the ZIP; 319 units permitted in Lafourche Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($781 loan paydown + $3k appreciation (3.0% local appreciation)).
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $32k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 172 days — a 12% lower offer ($99k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 10y 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.
  • Current owner paid $72k; list at $113k implies a 58% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe 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 $99,440 (12.0% below list)

Questions for the listing agent

  1. It's been on market 172 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 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
0.91%
Cap rate
7.58%
Cash-on-cash
4.59%
DSCR
1.20
GRM
9.1

CMA / ARV

ARV (median comp)
$139,052
List price
$113,000
Delta
-18.74%
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
118 St James St 0.56mi 3/1.0 (+1) 1,151 (+14%) 14mo $139,000 $121 33

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
9.4%
Equity multiple
1.54×
Total profit
$17,090
Equity at exit
$50,810
10-year hold
IRR
11.9%
Equity multiple
2.77×
Total profit
$55,992
Equity at exit
$78,304

Cash invested: $31,640 (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 70355

Active inventory
4
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,033 medium interval (Pro) →
Mortgage (P&I)
$593
Tax from tax record
$55 /mo · $665/yr
Insurance
$47
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$217
Net cashflow
$55

Break-even live

Break-even rent $964
Max offer price $113,000
Occupancy floor 90%

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
$28,250
Closing costs
$3,390
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 35 events

  1. 2026-06-19
    days on market $113,000 Active 172 DOM
  2. 2026-06-18
    days on market $113,000 Active 171 DOM
  3. 2026-06-17
    days on market $113,000 Active 170 DOM
  4. 2026-06-16
    days on market $113,000 Active 169 DOM
  5. 2026-06-15
    days on market $113,000 Active 168 DOM
  6. 2026-06-14
    days on market $113,000 Active 166 DOM
  7. 2026-06-13
    days on market $113,000 Active 165 DOM
  8. 2026-06-10
    days on market $113,000 Active 163 DOM
  9. 2026-06-09
    days on market $113,000 Active 162 DOM
  10. 2026-06-08
    days on market $113,000 Active 161 DOM
  11. 2026-06-07
    days on market $113,000 Active 160 DOM
  12. 2026-06-05
    days on market $113,000 Active 157 DOM
  13. 2026-06-03
    days on market $113,000 Active 156 DOM
  14. 2026-06-02
    days on market $113,000 Active 155 DOM
  15. 2026-06-01
    days on market $113,000 Active 154 DOM
  16. 2026-05-31
    days on market $113,000 Active 153 DOM
  17. 2026-05-30
    days on market $113,000 Active 152 DOM
  18. 2025-12-29
    listed $115,000 Active 754-char remark
    Show marketing remark (754 chars)

    This adorable 2-bedroom, 1-bathroom home is move-in ready for its new owner! Fantastic for downsizing, a starter home, or even an investment property. Don't let the size fool you--this cozy home is packed with great features! It offers a pass-through window between the family room and kitchen, a spacious primary bedroom, newly updated flooring, and a utility room/storage shed that can easily be converted into a bonus room--ideal for watching Sunday football! Step outside and relax in the covered patio while enjoying the peaceful backyard and the scenic view of horses in the pasture. Come see this charming home for yourself! Buyer to verify all measurements and information contained herein. Flood zone and zoning subject to change without notice.

  19. 2025-12-29
    listed $115,000 Active 754-char remark
    Show marketing remark (754 chars)

    This adorable 2-bedroom, 1-bathroom home is move-in ready for its new owner! Fantastic for downsizing, a starter home, or even an investment property. Don't let the size fool you--this cozy home is packed with great features! It offers a pass-through window between the family room and kitchen, a spacious primary bedroom, newly updated flooring, and a utility room/storage shed that can easily be converted into a bonus room--ideal for watching Sunday football! Step outside and relax in the covered patio while enjoying the peaceful backyard and the scenic view of horses in the pasture. Come see this charming home for yourself! Buyer to verify all measurements and information contained herein. Flood zone and zoning subject to change without notice.

  20. 2025-11-29
    price $116,000
  21. 2025-11-14
    price $116,000
  22. 2025-07-09
    listed $117,000 Active
  23. 2025-05-22
    price $118,000
  24. 2025-05-21
    price $118,000
  25. 2025-02-27
    price $120,000
  26. 2025-02-19
    price $120,000
  27. 2024-12-17
    listed $125,000 Active
  28. 2024-12-17
    listed $125,000 Active
  29. 2022-12-06
    soldstatus
  30. 2022-08-25
    listed $110,000
  31. 2022-08-25
    listed $110,000
  32. 2016-05-27
    soldstatus
  33. 2016-05-27
    soldstatus $71,676
  34. 2016-01-15
    listed $80,000
  35. 2016-01-15
    listed $80,000

ⓘ 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
$665 · $55/mo
Projected year-2 tax
$665 · $55/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 8/10 Severe FEMA zone X (shaded) · 98% 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 2/10 Low 1 unhealthy d/yr today · 2 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
$12,396
− Mortgage interest
−$6,330
− Property taxes
−$665
− Insurance
−$1,362
− Repairs & maintenance
−$992
− Management
−$992
− Depreciation
−$3,287
Taxable loss
−$1,232
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$296
After-tax cash flow
$950/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 — Mathews

Score
63/100
State rank
#191
US rank
#15196

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
1,040

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 (98%)
Race & ethnicity
White 98% Two or more races 2%
Common ancestry
Lithuanian 29% Russian 2% Slovak 1%
Languages at home
97% English-only · French/Haitian/Cajun 3%

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
Current HPI
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

+43.8% since first listed
18 events — show timeline
  • 2025-12-29 Listed $115,000 GSREIN
  • 2025-12-29 Listed $115,000 AcadianaMLS
  • 2025-11-29 Price Changed $116,000 AcadianaMLS
  • 2025-11-14 Price Changed $116,000 GSREIN
  • 2025-07-09 Listed $117,000 AcadianaMLS
  • 2025-05-22 Price Changed $118,000 GBRMLS
  • 2025-05-21 Price Changed $118,000 AcadianaMLS
  • 2025-02-27 Price Changed $120,000 AcadianaMLS
  • 2025-02-19 Price Changed $120,000 GBRMLS
  • 2024-12-17 Listed $125,000 GBRMLS
  • 2024-12-17 Listed $125,000 AcadianaMLS
  • 2022-12-06 Sold (MLS) GBRMLS
  • 2022-08-25 Listed $110,000 GBRMLS
  • 2022-08-25 Listed $110,000 AcadianaMLS
  • 2016-05-27 Sold (Public Records) $71,676 Public Records
  • 2016-05-27 Sold (MLS) GBRMLS
  • 2016-01-15 Listed $80,000 GBRMLS
  • 2016-01-15 Listed $80,000 AcadianaMLS

Property tax history

+0.2%/yr

Latest (2024): $665 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…