CashFlowRE
Sign in Sign up
331 St Louis St
B- Composite 68.84
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 +7.5/15.0
  • Schools +3.4/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$38,000

331 St Louis St · Raceland, LA 70394
2 bd · 1.0 ba · 961 sqft · Other public records · 89 Days on market
Built 1997 4,791 sqft lot $40/sqft · 68% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

INVESTMENT OPPORTUNITY! WHETHER YOU'RE SEEKING TO ACQUIRE AN AFFORDABLE PROPERTY OR EXPAND YOUR INVESTMENT PORTFOLIO. DON'T MISS THIS 2 BED 1 BATH PROPERTY.

Key facts

  • 4,791 sq ft lot
  • Built 1997
  • Listed 88 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 2-bed/1.0-bath other listed at $38k.

Deal economics

  • At list price, monthly cash flow is $846 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $38k).
  • Recommended offer: $36k (6.0% below list) — sets the bar for market timing.
  • Cap rate 33.0% vs local median 7.1% in Raceland — 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 58/100 on livability (#295 in LA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime 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: 128 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 $263 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 89 days — a 6% lower offer ($36k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 22y 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

  • Climate carrying-cost: moderate 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 $35,720 (6.0% below list)

Questions for the listing agent

  1. It's been on market 89 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
3.67%
Cap rate
33.02%
Cash-on-cash
95.44%
DSCR
5.25
GRM
2.3

CMA / ARV

ARV (median comp)
$118,495
List price
$38,000
Delta
-67.93%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
96.3%
Equity multiple
5.49×
Total profit
$47,757
Equity at exit
$5,666
10-year hold
IRR
99.0%
Equity multiple
11.44×
Total profit
$111,057
Equity at exit
$3,286

Cash invested: $10,640 (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 70394

Active inventory
128
Price-to-rent
2.3×

Monthly cashflow live

Estimated rent
$1,396 medium interval (Pro) →
Mortgage (P&I)
$199
Tax from tax record
$41 /mo · $495/yr
Insurance
$16
HOA
$0
Vacancy / Maint / Mgmt
$293
Net cashflow
$846

Break-even live

Break-even rent $325
Max offer price $38,000
Occupancy floor 34%

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
$9,500
Closing costs
$1,140
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 29 events

  1. 2026-06-18
    days on market $38,000 Active 89 DOM
  2. 2026-06-17
    days on market $38,000 Active 88 DOM
  3. 2026-06-16
    days on market $38,000 Active 87 DOM
  4. 2026-06-15
    days on market $38,000 Active 86 DOM
  5. 2026-06-14
    days on market $38,000 Active 84 DOM
  6. 2026-06-13
    days on market $38,000 Active 83 DOM
  7. 2026-06-10
    days on market $38,000 Active 81 DOM
  8. 2026-06-09
    days on market $38,000 Active 80 DOM
  9. 2026-06-08
    days on market $38,000 Active 79 DOM
  10. 2026-06-07
    days on market $38,000 Active 78 DOM
  11. 2026-06-05
    days on market $38,000 Active 75 DOM
  12. 2026-06-03
    days on market $38,000 Active 74 DOM
  13. 2026-06-02
    days on market $38,000 Active 73 DOM
  14. 2026-06-01
    days on market $38,000 Active 72 DOM
  15. 2026-05-31
    days on market $38,000 Active 71 DOM
  16. 2026-05-30
    days on market $38,000 Active 70 DOM
  17. 2026-03-21
    listed $38,000 Active 156-char remark
    Show marketing remark (156 chars)

    INVESTMENT OPPORTUNITY! WHETHER YOU'RE SEEKING TO ACQUIRE AN AFFORDABLE PROPERTY OR EXPAND YOUR INVESTMENT PORTFOLIO. DON'T MISS THIS 2 BED 1 BATH PROPERTY.

  18. 2026-03-21
    listed $38,000 Active 156-char remark
    Show marketing remark (156 chars)

    INVESTMENT OPPORTUNITY! WHETHER YOU'RE SEEKING TO ACQUIRE AN AFFORDABLE PROPERTY OR EXPAND YOUR INVESTMENT PORTFOLIO. DON'T MISS THIS 2 BED 1 BATH PROPERTY.

  19. 2015-07-27
    listed $42,000
  20. 2015-07-27
    listed $42,000
  21. 2012-02-01
    listed $45,000
  22. 2012-02-01
    listed $45,000
  23. 2012-02-01
    listed $45,000
  24. 2010-10-29
    listed $38,500
  25. 2010-10-29
    listed $38,500
  26. 2005-10-05
    listed $59,500
  27. 2005-10-05
    listed $59,500
  28. 2005-10-05
    listed $59,500
  29. 2004-12-02
    listed $23,000

ⓘ 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
$495 · $41/mo
Projected year-2 tax
$495 · $41/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 5/10 Major FEMA zone X · 44% 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
$16,749
− Mortgage interest
−$2,129
− Property taxes
−$495
− Insurance
−$190
− Repairs & maintenance
−$1,340
− Management
−$1,340
− Depreciation
−$1,105
Taxable income
$10,150
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,436
After-tax cash flow
$7,719/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 — Raceland

Score
58/100
State rank
#295
US rank
#20904

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Raceland, LA
Population (ZIP)
13,683

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 (73%)
Race & ethnicity
White 73% Black 21% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Lithuanian 23% Iranian 1%
Foreign-born
2% · Canada
Languages at home
94% English-only · French/Haitian/Cajun 4% Spanish 1%

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
▼ -81.48%
Current HPI
136.5498
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

+65.2% since first listed
13 events — show timeline
  • 2026-03-21 Listed $38,000 GBRMLS
  • 2026-03-21 Listed $38,000 AcadianaMLS
  • 2015-07-27 Listed $42,000 AcadianaMLS
  • 2015-07-27 Listed $42,000 GBRMLS
  • 2012-02-01 Listed $45,000 GBRMLS
  • 2012-02-01 Listed $45,000 AcadianaMLS
  • 2012-02-01 Listed $45,000 GBRMLS
  • 2010-10-29 Listed $38,500 AcadianaMLS
  • 2010-10-29 Listed $38,500 GBRMLS
  • 2005-10-05 Listed $59,500 AcadianaMLS
  • 2005-10-05 Listed $59,500 GBRMLS
  • 2005-10-05 Listed $59,500 GBRMLS
  • 2004-12-02 Listed $23,000 AcadianaMLS

Property tax history

+0.9%/yr

Latest (2024): $495 · +1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…