CashFlowRE
Sign in Sign up
917 Caroline St
D Composite 42.79
Why this score? — see what drove the D 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 +14.7/30.0
  • ARV discount +7.2/15.0
  • DSCR +4.5/10.0
  • Livability +4.2/5.0
  • Schools +3.4/10.0
  • Rent growth +3.2/5.0
  • 1% rule +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$235,000

917 Caroline St · Thibodaux, LA 70301
5 bd · 4.0 ba · 2,684 sqft · SingleFamily public records · 45 Days on market
Built 1960 0.37 ac lot Est $234k · at est.

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Very well maintained home on large piece of property walking distance from downtown Thibodaux. This beautiful ranch-style home features 5 bedroom and 4 full bathrooms. It boasts an eat in kitchen with an open floor plan. It is immaculate! Ample storage throughout; Primary bedroom with en suite located on the first floor. Extra room on 1st floor (w/ closet) to serve as an office, additional bedroom, etc. Large bricked patio area under the oak tree that offers ample space for shade. It is a nice, tranquil spot to sit and relax, swing, or dine during nice weather. House has a generator that will power the entire downstairs of the home. Currently under contract with Gage. Contract is transferra

Key facts

  • Open floor plan
  • Eat in kitchen
  • Ample storage

Tags

LARGE PIECE OF PROPERTYWALKING DISTANCE FROM DOWNTOWNEAT IN KITCHENOPEN FLOOR PLANAMPLE STORAGEPRIMARY BEDROOM WITH EN SUITE

Property features AI

Exterior

  • Parking: Carport (2 spaces); Driveway; Total of 2 parking spaces
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer
  • Home design: Single-story detached single family residence; Vinyl siding and brick exterior
  • Construction: Shingle roof; Slab foundation; Built with vinyl siding and brick
  • Exterior features: Covered patio; Storm door(s)

Interior

  • Kitchen: Eat-in kitchen
  • Bedrooms: Bedrooms information not specified
  • Flooring: Tile; Carpet; Vinyl
  • Bathrooms: 4 full bathrooms
  • Heating & cooling: Central heating; Central air; Ceiling fan(s)
  • Interior features: Walk-in closets; Eat-in kitchen; Shutters and window treatments; Smoke detector(s); Generator
  • Laundry & utility: Laundry room with washer hookup; Gas dryer hookup; Washer and dryer included; Inside laundry

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 5-bed/4.0-bath single-family listed at $235k.

Deal economics

  • At list price, monthly cash flow is $62 ($742/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 $187k (20.2% below list).
  • Recommended offer: $187k (20.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 3.8% in Thibodaux — 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 84/100 on livability (#2 in LA, #723 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, health & safety A+; Watch: crime C-, employment 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.
  • Zoned schools: Bayou Community Academy Charter School (math 63% / reading 79%, grade A-, #23 of 646 statewide, top 4%, 515 students, 30% FRL, charter); West Thibodaux Middle School (math 12% / reading 37%, grade F, #141 of 218 statewide, top 65%, 430 students, 74% FRL); Thibodaux High School (math 26% / reading 45%, grade F, #104 of 265 statewide, top 39%, 1,454 students, 60% FRL) — zoned schools at 55% FRL track the district average.
  • Market conditions: Rents rising (+2.9%/yr); 515 active listings in the ZIP; 319 units permitted in Lafourche Parish in 2024 (0 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($58k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($228k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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: major 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 $187,441 (20.2% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.80%
Cap rate
6.61%
Cash-on-cash
1.13%
DSCR
1.05
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$233,508
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
301 Washington Ave 0.16mi 4/2.0 (-1) 2,477 (-8%) 0mo $235,000 $95 66
1027 General Nicholls Ave 0.19mi 4/3.0 (-1) 2,800 (+4%) 14mo $235,000 $84 64
132 Goode St 0.70mi 4/3.0 (-1) 2,367 (-12%) 2mo $205,000 $87 37

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
-14.7%
Equity multiple
0.48×
Total profit
$-34,430
Equity at exit
$35,039
10-year hold
IRR
-6.2%
Equity multiple
0.60×
Total profit
$-26,081
Equity at exit
$20,319

Cash invested: $65,800 (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
515
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,874 medium interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$89 /mo · $1,064/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$394
Net cashflow
$62

Break-even live

Break-even rent $1,796
Max offer price $235,000
Occupancy floor 92%

Sensitivity live

Price -10% $195 -5% $128 +0% $62 +5% $-5 +10% $-71
Rent -10% $-86 -5% $-12 +0% $62 +5% $136 +10% $210
Rate -1.0pp $180 -0.5pp $122 base $62 +0.5pp $1 +1.0pp $-61

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
$58,750
Closing costs
$7,050
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 7 events

  1. 2026-06-17
    statusdays on marketlisting id $235,000 Pending 45 DOM
  2. 2026-06-01
    days on market $235,000 Active Under Contract 191 DOM
  3. 2026-05-31
    days on market $235,000 Active Under Contract 190 DOM
  4. 2026-05-30
    days on market $235,000 Active Under Contract 189 DOM
  5. 2026-01-06
    historical Active Under Contract
  6. 2025-11-20
    listed $235,000 Active
  7. 2025-11-20
    listed $235,000 Active

ⓘ 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
$1,064 · $89/mo
Projected year-2 tax
$1,292 · $108/mo
Expected delta
+$228/yr (+$19/mo · 21.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X · 74% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥108°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
$22,493
− Mortgage interest
−$13,164
− Property taxes
−$1,064
− Insurance
−$1,175
− Repairs & maintenance
−$1,799
− Management
−$1,799
− Depreciation
−$6,836
Taxable loss
−$3,345
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$803
After-tax cash flow
$1,545/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 — Thibodaux

Score
84/100
State rank
#2
US rank
#723

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Thibodaux, LA
County
Lafourche Parish · 50,095 people
City population
50,095
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

+0.0% since first listed
3 events — show timeline
  • 2026-01-06 Contingent GBRMLS
  • 2025-11-20 Listed $235,000 GBRMLS
  • 2025-11-20 Listed $235,000 AcadianaMLS

Property tax history

+18.3%/yr

Latest (2024): $1,064 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…