CashFlowRE
Sign in Sign up
1905 Maple St
D Composite 42.56
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 +15.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.6/10.0
  • 1% rule +4.2/10.0
  • Livability +3.4/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

1905 Maple St · Morgan City, LA 70380
3 bd · 2.0 ba · 1,780 sqft · Land · 76 Days on market
Built 1997 7,405 sqft lot $84/sqft · 523% above area ↓ 6% since listing

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

Listing remarks MLS

Charming 3 Bed 2 Bath home in the heart of Morgan City. This traditional style home offers updated flooring and a newly renovated master bath. Fully fenced in back yard, perfect for hosting guests, as well as a bonus outdoor sitting area that could easily be used for office space or a work station. Located in an established neighborhood, just walking distance from Central Catholic High School and a short drive from Morgan City High. All measurements and flood zone are to be verified by the buyer. Call your favorite REALTOR today to schedule your showing.

Key facts

  • Updated flooring
  • 7,405 sq ft lot
  • Garage

Tags

UPDATED FLOORINGNEWLY RENOVATED MASTER BATHFULLY FENCED BACK YARDBONUS OUTDOOR SITTING AREAESTABLISHED NEIGHBORHOOD

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 3-bed/2.0-bath land listed at $150k.

Deal economics

  • At list price, monthly cash flow is $-377 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $95k (36.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $138k (8.3% below list).
  • Recommended offer: $95k (36.4% below list) — sets the bar for cash-flow.
  • Cap rate 6.7% vs local median 4.6% in Morgan City — 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 67/100 on livability (#111 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: crime F, amenities F, commute F.
  • St. Mary Parish (town): math 28% / reading 39% proficiency, ranked #37 of 98 in LA (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: M.E. Norman Elementary School (math 42% / reading 42%, grade F, #201 of 646 statewide, top 33%, 372 students, 67% FRL); Morgan City Junior High School (math 22% / reading 34%, grade F, #125 of 218 statewide, top 58%, 488 students, 56% FRL); Morgan City High School (math 27% / reading 42%, grade F, #106 of 265 statewide, top 43%, 732 students, 55% FRL).
  • Market conditions: 83 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 37 units permitted in St. Mary Parish in 2024 (20 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • St. Mary County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 76 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 2y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • 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→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $95,461 (36.4% below list)

Questions for the listing agent

  1. 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?
  2. It's been on market 76 days. Have you received any prior offers? Is the seller open to a 36% concession, seller financing, or rate buy-down credit?
  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 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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.92%
Cap rate
6.69%
Cash-on-cash
1.42%
DSCR
1.06
GRM
9.1

CMA / ARV

ARV (median comp)
$24,061
List price
$150,000
Delta
523.43%
Verdict
OVERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-35.5%
Equity multiple
-0.14×
Total profit
$-48,029
Equity at exit
$22,365
10-year hold
IRR
-45.6%
Equity multiple
-0.70×
Total profit
$-71,585
Equity at exit
$12,969

Cash invested: $42,000 (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 70380

Home prices YoY
-34.8%
Active inventory
83
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,375 medium interval (Pro) →
Mortgage (P&I)
$787
Tax est. 1.5%
$188 /mo · $2,250/yr
Insurance
$62
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$289
Net cashflow
$-377

Break-even live

Break-even rent $1,852
Max offer price $95,461
Occupancy floor

Sensitivity live

Price -10% $-273 -5% $-325 +0% $-377 +5% $-429 +10% $-481
Rent -10% $-486 -5% $-431 +0% $-377 +5% $-323 +10% $-268
Rate -1.0pp $-301 -0.5pp $-339 base $-377 +0.5pp $-416 +1.0pp $-455

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
$37,500
Closing costs
$4,500
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1009 Poplar St Morgan City, LA 3.0 2.0 1600 $1,375 $0.86 45d 1 0.16mi

Listing history 28 events

  1. 2026-06-04
    statusdays on market $150,000 Pending 76 DOM
  2. 2026-06-02
    days on market $150,000 Active 75 DOM
  3. 2026-06-01
    days on market $150,000 Active 74 DOM
  4. 2026-05-31
    days on market $150,000 Active 73 DOM
  5. 2026-05-31
    days on market $150,000 Active 72 DOM
  6. 2026-04-23
    status Active 560-char remark
    Show marketing remark (560 chars)

    Charming 3 Bed 2 Bath home in the heart of Morgan City. This traditional style home offers updated flooring and a newly renovated master bath. Fully fenced in back yard, perfect for hosting guests, as well as a bonus outdoor sitting area that could easily be used for office space or a work station. Located in an established neighborhood, just walking distance from Central Catholic High School and a short drive from Morgan City High. All measurements and flood zone are to be verified by the buyer. Call your favorite REALTOR today to schedule your showing.

  7. 2026-04-23
    price $150,000 560-char remark
    Show marketing remark (560 chars)

    Charming 3 Bed 2 Bath home in the heart of Morgan City. This traditional style home offers updated flooring and a newly renovated master bath. Fully fenced in back yard, perfect for hosting guests, as well as a bonus outdoor sitting area that could easily be used for office space or a work station. Located in an established neighborhood, just walking distance from Central Catholic High School and a short drive from Morgan City High. All measurements and flood zone are to be verified by the buyer. Call your favorite REALTOR today to schedule your showing.

  8. 2026-04-23
    status Active 560-char remark
    Show marketing remark (560 chars)

    Charming 3 Bed 2 Bath home in the heart of Morgan City. This traditional style home offers updated flooring and a newly renovated master bath. Fully fenced in back yard, perfect for hosting guests, as well as a bonus outdoor sitting area that could easily be used for office space or a work station. Located in an established neighborhood, just walking distance from Central Catholic High School and a short drive from Morgan City High. All measurements and flood zone are to be verified by the buyer. Call your favorite REALTOR today to schedule your showing.

  9. 2026-04-23
    price $150,000 560-char remark
    Show marketing remark (560 chars)

    Charming 3 Bed 2 Bath home in the heart of Morgan City. This traditional style home offers updated flooring and a newly renovated master bath. Fully fenced in back yard, perfect for hosting guests, as well as a bonus outdoor sitting area that could easily be used for office space or a work station. Located in an established neighborhood, just walking distance from Central Catholic High School and a short drive from Morgan City High. All measurements and flood zone are to be verified by the buyer. Call your favorite REALTOR today to schedule your showing.

  10. 2026-02-10
    status Pending 560-char remark
    Show marketing remark (560 chars)

    Charming 3 Bed 2 Bath home in the heart of Morgan City. This traditional style home offers updated flooring and a newly renovated master bath. Fully fenced in back yard, perfect for hosting guests, as well as a bonus outdoor sitting area that could easily be used for office space or a work station. Located in an established neighborhood, just walking distance from Central Catholic High School and a short drive from Morgan City High. All measurements and flood zone are to be verified by the buyer. Call your favorite REALTOR today to schedule your showing.

  11. 2026-02-10
    status Pending 560-char remark
    Show marketing remark (560 chars)

    Charming 3 Bed 2 Bath home in the heart of Morgan City. This traditional style home offers updated flooring and a newly renovated master bath. Fully fenced in back yard, perfect for hosting guests, as well as a bonus outdoor sitting area that could easily be used for office space or a work station. Located in an established neighborhood, just walking distance from Central Catholic High School and a short drive from Morgan City High. All measurements and flood zone are to be verified by the buyer. Call your favorite REALTOR today to schedule your showing.

  12. 2026-01-06
    listed $160,000 Active 560-char remark
    Show marketing remark (560 chars)

    Charming 3 Bed 2 Bath home in the heart of Morgan City. This traditional style home offers updated flooring and a newly renovated master bath. Fully fenced in back yard, perfect for hosting guests, as well as a bonus outdoor sitting area that could easily be used for office space or a work station. Located in an established neighborhood, just walking distance from Central Catholic High School and a short drive from Morgan City High. All measurements and flood zone are to be verified by the buyer. Call your favorite REALTOR today to schedule your showing.

  13. 2026-01-06
    listed $160,000 Active 560-char remark
    Show marketing remark (560 chars)

    Charming 3 Bed 2 Bath home in the heart of Morgan City. This traditional style home offers updated flooring and a newly renovated master bath. Fully fenced in back yard, perfect for hosting guests, as well as a bonus outdoor sitting area that could easily be used for office space or a work station. Located in an established neighborhood, just walking distance from Central Catholic High School and a short drive from Morgan City High. All measurements and flood zone are to be verified by the buyer. Call your favorite REALTOR today to schedule your showing.

  14. 2025-08-13
    status Active
  15. 2025-05-14
    status Pending
  16. 2024-12-17
    price $160,000
  17. 2024-12-17
    price $160,000
  18. 2024-12-11
    listed $164,000 Active
  19. 2024-12-11
    historical
  20. 2024-10-29
    price $164,000
  21. 2024-10-28
    price $164,000
  22. 2024-10-28
    status Active
  23. 2024-07-26
    status Pending
  24. 2024-06-28
    price $160,000
  25. 2024-05-13
    status Active
  26. 2024-05-01
    status Pending
  27. 2024-01-13
    listed $160,000
  28. 2024-01-13
    listed $170,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone AE · 98% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥106°F today · 23 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
$16,500
− Mortgage interest
−$8,402
− Property taxes
−$2,250
− Insurance
−$5,868
− Repairs & maintenance
−$1,320
− Management
−$1,320
− Depreciation
−$4,364
Taxable loss
−$7,024
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,686
After-tax cash flow
$-2,837/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
St. Mary Parish
NCES district ID
2201620
Math proficiency
28% ▼ -40.00%
Reading proficiency
39% ▼ -33.00%
Median HH income
$39,843
Composite
28.1/100
National rank
#6828
State rank
#37 of 98 in LA

Livability — Morgan City

Score
67/100
State rank
#111
US rank
#11015

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Morgan City, LA
Population (ZIP)
21,043

Population outlook (St. Mary County) Hauer SSP2

Today (2025)
49,510 people
By 2030
47,570 · -3.9%
By 2040
43,880 · -11.4%
By 2050
40,655 · -17.9%
By 2075
37,190 · -24.9%
By 2100
38,101 · -23.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (65%)
Race & ethnicity
White 65% Hispanic / Latino 15% Black 12% Two or more races 9% Asian 3%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Lithuanian 14%
Foreign-born
9% · Canada, Vietnam
Languages at home
84% English-only · Spanish 11% French/Haitian/Cajun 2% Vietnamese 2%

Political lean MEDSL · St. Mary

2024 margin
Solid R (+31.9) · D 33.5% · R 65.4% · Other 1.0%
2008→2024 swing
-15.1pp toward R · 2008: -16.8pp · 2024: -31.9pp
All cycles
2024: R+31.9 2020: R+29.1 2016: R+27.6 2012: R+18.8 2008: R+16.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -53.21%
Current HPI
99.8137
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

-6.2% since first listed
23 events — show timeline
  • 2026-04-23 Relisted AcadianaMLS
  • 2026-04-23 Price Changed $150,000 AcadianaMLS
  • 2026-04-23 Relisted GBRMLS
  • 2026-04-23 Price Changed $150,000 GBRMLS
  • 2026-02-10 Pending GBRMLS
  • 2026-02-10 Pending AcadianaMLS
  • 2026-01-06 Listed $160,000 GBRMLS
  • 2026-01-06 Listed $160,000 AcadianaMLS
  • 2025-08-13 Relisted GBRMLS
  • 2025-05-14 Pending GBRMLS
  • 2024-12-17 Price Changed $160,000 AcadianaMLS
  • 2024-12-17 Price Changed $160,000 GBRMLS
  • 2024-12-11 Listed $164,000 GBRMLS
  • 2024-12-11 Delisted GBRMLS
  • 2024-10-29 Price Changed $164,000 GBRMLS
  • 2024-10-28 Price Changed $164,000 AcadianaMLS
  • 2024-10-28 Relisted GBRMLS
  • 2024-07-26 Pending GBRMLS
  • 2024-06-28 Price Changed $160,000 GBRMLS
  • 2024-05-13 Relisted GBRMLS
  • 2024-05-01 Pending GBRMLS
  • 2024-01-13 Listed $170,000 GBRMLS
  • 2024-01-13 Listed $160,000 AcadianaMLS

Property tax history

+2.3%/yr

Latest (2025): $95 · +9.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…