CashFlowRE
Sign in Sign up
57925 Joseph St
B+ Composite 75.49
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$99,900

57925 Joseph St · Plaquemine, LA 70764
2 bd · 2.0 ba · 1,342 sqft · SingleFamily · 4 Days on market
Built 1968 10,497 sqft lot $74/sqft · 35% below area Est $155k · 35% under ↓ 28% since listing

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

Listing remarks MLS

This 2-bedroom, 2-bath cottage is ready for its next chapter. It offers endless potential for renovation, customization, or a complete transformation--ideal for investors, contractors, or buyers looking to create their own space. The home features a functional layout with great bones and the opportunity to reimagine every detail to suit your vision. Situated on a quiet street just minutes from major industry along LA 1, this property combines convenience with a peaceful setting. The home sits on a large rectangular lot, offering plenty of room for outdoor living, expansion, or future improvements. Whether you're looking for your next project or a smart investment opportunity, this property is full of potential. Priced to sell--don't miss your chance to bring it to life!

Key facts

  • Outdoor living
  • 0.24 acre lot
  • 2 parking spots

Tags

LARGE RECTANGULAR LOTOUTDOOR LIVING

Property features AI

Finance

  • Other: Subdivision: Brownie; Directions: Take Hwy 1 to Homestead Drive to Joseph Street

Exterior

  • Parking: 2 parking spaces
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence (detached); Single-story
  • Construction: Brick construction; Slab foundation
  • Exterior features: Composition roof; Rectangular lot; Lot dimensions approximately 140 x 75

Interior

  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: No heating; No cooling
  • Interior features: Carpet and laminate flooring; Smoke detectors
  • Laundry & utility: Laundry room with washer hookup

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/2.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $700 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Cap rate 14.7% vs local median 5.9% in Plaquemine — 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 61/100 on livability (#238 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Iberville Parish (rural): math 23% / reading 34% proficiency, ranked #45 of 98 in LA (top 46%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 128 active listings in the ZIP; 117 units permitted in Iberville Parish in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Iberville County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 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: 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 $99,900

Questions for the listing agent

  1. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.65%
Cap rate
14.70%
Cash-on-cash
30.02%
DSCR
2.34
GRM
5.1

CMA / ARV

ARV (median comp)
$154,868
List price
$99,900
Delta
-35.49%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
57925 Joseph St 0.00mi 2/2.0 1,342 (0%) 1mo $99,900 $74 99
57930 Orange Dr 0.15mi 2/2.0 1,462 (+9%) 6mo $185,000 $127 74
57940 Joffrion St 0.18mi 3/1.5 (+1) 1,196 (-11%) 1mo $87,500 $73 66
57910 New Erwin Dr 0.29mi 3/2.0 (+1) 1,470 (+10%) 23mo $159,900 $109 47
22650 Aidan Rd 0.70mi 3/2.0 (+1) 1,357 (+1%) 18mo $200,000 $147 45
22905 Aidan Rd 0.66mi 3/2.0 (+1) 1,271 (-5%) 19mo $144,900 $114 40
22830 Aidan Rd 0.68mi 3/2.0 (+1) 1,300 (-3%) 23mo $151,900 $117 39
22790 Aidan Rd 0.65mi 3/2.0 (+1) 1,229 (-8%) 15mo $175,500 $143 38

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
24.6%
Equity multiple
2.01×
Total profit
$28,354
Equity at exit
$14,895
10-year hold
IRR
32.4%
Equity multiple
3.93×
Total profit
$81,963
Equity at exit
$8,638

Cash invested: $27,972 (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 70764

Home prices YoY
-20.1%
Active inventory
128
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,647 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$36 /mo · $431/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$346
Net cashflow
$700

Break-even live

Break-even rent $761
Max offer price $99,900
Occupancy floor 53%

Sensitivity live

Price -10% $756 -5% $728 +0% $700 +5% $672 +10% $643
Rent -10% $570 -5% $635 +0% $700 +5% $765 +10% $830
Rate -1.0pp $750 -0.5pp $725 base $700 +0.5pp $674 +1.0pp $648

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
$24,975
Closing costs
$2,997
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 8 events

  1. 2026-05-05
    status Pending 780-char remark
    Show marketing remark (780 chars)

    This 2-bedroom, 2-bath cottage is ready for its next chapter. It offers endless potential for renovation, customization, or a complete transformation--ideal for investors, contractors, or buyers looking to create their own space. The home features a functional layout with great bones and the opportunity to reimagine every detail to suit your vision. Situated on a quiet street just minutes from major industry along LA 1, this property combines convenience with a peaceful setting. The home sits on a large rectangular lot, offering plenty of room for outdoor living, expansion, or future improvements. Whether you're looking for your next project or a smart investment opportunity, this property is full of potential. Priced to sell--don't miss your chance to bring it to life!

  2. 2026-05-05
    status Pending 796-char remark
    Show marketing remark (780 chars)

    This 2-bedroom, 2-bath cottage is ready for its next chapter. It offers endless potential for renovation, customization, or a complete transformation--ideal for investors, contractors, or buyers looking to create their own space. The home features a functional layout with great bones and the opportunity to reimagine every detail to suit your vision. Situated on a quiet street just minutes from major industry along LA 1, this property combines convenience with a peaceful setting. The home sits on a large rectangular lot, offering plenty of room for outdoor living, expansion, or future improvements. Whether you're looking for your next project or a smart investment opportunity, this property is full of potential. Priced to sell--don't miss your chance to bring it to life!

  3. 2026-05-01
    listed $99,900 Active 780-char remark
    Show marketing remark (780 chars)

    This 2-bedroom, 2-bath cottage is ready for its next chapter. It offers endless potential for renovation, customization, or a complete transformation--ideal for investors, contractors, or buyers looking to create their own space. The home features a functional layout with great bones and the opportunity to reimagine every detail to suit your vision. Situated on a quiet street just minutes from major industry along LA 1, this property combines convenience with a peaceful setting. The home sits on a large rectangular lot, offering plenty of room for outdoor living, expansion, or future improvements. Whether you're looking for your next project or a smart investment opportunity, this property is full of potential. Priced to sell--don't miss your chance to bring it to life!

  4. 2026-05-01
    listed $99,900 Active 796-char remark
    Show marketing remark (780 chars)

    This 2-bedroom, 2-bath cottage is ready for its next chapter. It offers endless potential for renovation, customization, or a complete transformation--ideal for investors, contractors, or buyers looking to create their own space. The home features a functional layout with great bones and the opportunity to reimagine every detail to suit your vision. Situated on a quiet street just minutes from major industry along LA 1, this property combines convenience with a peaceful setting. The home sits on a large rectangular lot, offering plenty of room for outdoor living, expansion, or future improvements. Whether you're looking for your next project or a smart investment opportunity, this property is full of potential. Priced to sell--don't miss your chance to bring it to life!

  5. 2026-01-13
    price $120,000
  6. 2026-01-13
    price $120,000
  7. 2025-09-29
    listed $125,000 Active
  8. 2025-09-29
    listed $125,000 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
$431 · $36/mo
Projected year-2 tax
$549 · $46/mo
Expected delta
+$118/yr (+$10/mo · 27.4%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 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 2/10 Low 2 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
$19,766
− Mortgage interest
−$5,596
− Property taxes
−$431
− Insurance
−$500
− Repairs & maintenance
−$1,581
− Management
−$1,581
− Depreciation
−$2,906
Taxable income
$7,171
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,721
After-tax cash flow
$6,677/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
Iberville Parish
NCES district ID
2200750
Math proficiency
23% ▼ -43.00%
Reading proficiency
34% ▼ -35.00%
Median HH income
$44,386
Composite
24.38/100
National rank
#7690
State rank
#45 of 98 in LA

Livability — Plaquemine

Score
61/100
State rank
#238
US rank
#18111

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Plaquemine, LA
Population (ZIP)
15,046

Population outlook (Iberville County) Hauer SSP2

Today (2025)
33,056 people
By 2030
32,819 · -0.7%
By 2040
32,043 · -3.1%
By 2050
30,956 · -6.4%
By 2075
28,314 · -14.3%
By 2100
23,559 · -28.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 50% Black 39% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Lithuanian 13% Slovak 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% French/Haitian/Cajun 1%

Political lean MEDSL · Iberville

2024 margin
Toss-up / Even · D 48.9% · R 49.6% · Other 1.5%
2008→2024 swing
-11.9pp toward R · 2008: 11.2pp · 2024: -0.7pp
All cycles
2024: R+0.7 2020: D+3.7 2016: D+6.3 2012: D+13.4 2008: D+11.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -45.08%
Current HPI
178.9188
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

-28.0% since first listed
11 events — show timeline
  • 2026-06-01 Sold (Public Records) $90,000 Public Records
  • 2026-05-29 Sold (MLS) GBRMLS
  • 2026-05-29 Sold (MLS) AcadianaMLS
  • 2026-05-05 Pending AcadianaMLS
  • 2026-05-05 Pending GBRMLS
  • 2026-05-01 Listed $99,900 GBRMLS
  • 2026-05-01 Listed $99,900 AcadianaMLS
  • 2026-01-13 Price Changed $120,000 AcadianaMLS
  • 2026-01-13 Price Changed $120,000 GBRMLS
  • 2025-09-29 Listed $125,000 GBRMLS
  • 2025-09-29 Listed $125,000 AcadianaMLS

Property tax history

+0.1%/yr

Latest (2024): $431 · -0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…