1 bd · 1.5 ba ·
1,600 sqft ·
Built 2016
· Other
· Pending
· 368 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$958/mo
Mortgage (P&I)
−$288
Tax + insurance
−$540
HOA
−$0
Vac / Maint / Mgmt
−$201
Net cashflow
$-71/mo
Annual
$-853/yr
Cap rate
14.05%
Cash-on-cash
27.70%
DSCR
2.23
1% rule
1.74%
Cash to close
$15,400
Investor read
This is a 1-bed/1.5-bath other listed at $55k.
At list price, monthly cash flow is $-71 ($-853/yr) — negative.
To cash-flow at today's rent, offer at most $42k (22.8% below list).
Meets the 1% rule at list price ($958 rent vs $55k).
It's been on market 368 days — a 12% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $42k (22.8% below list) — sets the bar for cash-flow.
Local home prices are declining (-3.0%/yr); year-one equity from $380 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
Location reads 69/100 on livability (#78 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B+; Watch: crime C-, 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.
Watch-outs: flood insurance adds $427/mo.
Market conditions: 100 active listings in the ZIP; 319 units permitted in Lafourche Parish in 2024 (0 in 5+ unit buildings).
7 sale attempts since 10y ago; this cycle's ask has dropped $15k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.
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.
Cap rate 14.0% vs local median 3.9% in Cut Off — 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.
Questions for listing agent
What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
It's been on market 368 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
CashFlowRE · CFR-3PA6K2CDSFK4GE
· Data 3 weeks agocashflowre.app · 2026-05-29