3 bd · 1.5 ba ·
950 sqft ·
Built 1988
· Other
· Active
· 21 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,198/mo
Mortgage (P&I)
−$330
Tax + insurance
−$70
HOA
−$0
Vac / Maint / Mgmt
−$252
Net cashflow
$546/mo
Annual
$6,552/yr
Cap rate
16.69%
Cash-on-cash
37.14%
DSCR
2.65
1% rule
1.90%
Cash to close
$17,640
Investor read
This is a 3-bed/1.5-bath other listed at $63k. Condition is rated poor.
At list price, monthly cash flow is $546 ($7k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $63k).
It's been on market 21 days — a 2% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $62k (1.5% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $436 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
Location reads 64/100 on livability (#165 in LA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: employment D, crime D-, amenities F.
Terrebonne Parish (other): math 32% / reading 46% proficiency, ranked #23 of 98 in LA (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
Zoned schools: Honduras Elementary School (math 27% / reading 42%, grade F, #284 of 646 statewide, top 46%, 281 students, 71% FRL); Oaklawn Middle School (math 18% / reading 37%, grade F, #127 of 218 statewide, top 60%, 587 students, 66% FRL); Ellender Memorial High School (math 27% / reading 28%, grade F, #133 of 265 statewide, top 51%, 868 students, 63% FRL) — zoned schools at 66% FRL track the district average.
Market conditions: 206 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 300 units permitted in Terrebonne Parish in 2024 (0 in 5+ unit buildings).
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.
At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~4 years — after that, you're playing with house money.
Cap rate 16.7% vs local median 4.0% in Houma — 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
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
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?
Crime grade is D 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?
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.
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.
Repairs flagged (vision-AI assessment)
Major: Kitchen ceiling
— Exposed and damaged
Major: Kitchen cabinets
— Missing
Major: Kitchen flooring
— Damaged
Major: Bathroom ceiling
— Exposed and damaged
Major: Bathroom fixtures
— Missing
Major: Roof
— Significant damage
CashFlowRE · CFR-50HVY4CN87S0M9
· Data 1 day agocashflowre.app · 2026-05-29